GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » A-Sonic Aerospace Ltd (OTCPK:ASNCF) » Definitions » Intrinsic Value: Projected FCF

A-Sonic Aerospace (A-Sonic Aerospace) Intrinsic Value: Projected FCF : $0.72 (As of May. 07, 2024)


View and export this data going back to 2007. Start your Free Trial

What is A-Sonic Aerospace Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-05-07), A-Sonic Aerospace's Intrinsic Value: Projected FCF is $0.72. The stock price of A-Sonic Aerospace is $0.22. Therefore, A-Sonic Aerospace's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

The historical rank and industry rank for A-Sonic Aerospace's Intrinsic Value: Projected FCF or its related term are showing as below:

ASNCF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.3   Med: 0.55   Max: 3
Current: 0.31

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of A-Sonic Aerospace was 3.00. The lowest was 0.30. And the median was 0.55.

ASNCF's Price-to-Projected-FCF is ranked better than
88% of 700 companies
in the Transportation industry
Industry Median: 0.835 vs ASNCF: 0.31

A-Sonic Aerospace Intrinsic Value: Projected FCF Historical Data

The historical data trend for A-Sonic Aerospace's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

A-Sonic Aerospace Intrinsic Value: Projected FCF Chart

A-Sonic Aerospace Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.10 0.62 0.63 0.71 0.78

A-Sonic Aerospace Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.63 - 0.71 - 0.78

Competitive Comparison of A-Sonic Aerospace's Intrinsic Value: Projected FCF

For the Integrated Freight & Logistics subindustry, A-Sonic Aerospace's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


A-Sonic Aerospace's Price-to-Projected-FCF Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, A-Sonic Aerospace's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where A-Sonic Aerospace's Price-to-Projected-FCF falls into.



A-Sonic Aerospace Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get A-Sonic Aerospace's Free Cash Flow(6 year avg) = $5.26.

A-Sonic Aerospace's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*5.2628571428571+45.03*0.8)/106.694
=0.81

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


A-Sonic Aerospace  (OTCPK:ASNCF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

A-Sonic Aerospace's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.22/0.80724549083674
=0.27

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


A-Sonic Aerospace Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of A-Sonic Aerospace's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


A-Sonic Aerospace (A-Sonic Aerospace) Business Description

Traded in Other Exchanges
Address
10 Anson Road, No. 24-07, International Plaza, Singapore, SGP, 079903
A-Sonic Aerospace Ltd is engaged in providing supply chain management services. The company provides domestic multi-modal transportation, warehousing, distribution, customs clearance, and airport ground services. Its business is divided into two segments namely Aviation which includes aircraft systems and components to airlines and aviation maintenance repair organizations, and Logistics that includes services like Airside Logistics and Transportation, Air Cargo Management and Logistics and Supply Chain Management Services. It generates a majority of its revenue from the Logistics Segment. Geographically, the company gets a majority of its share of the revenue from The People's Republic of China.

A-Sonic Aerospace (A-Sonic Aerospace) Headlines

No Headlines