GURUFOCUS.COM » STOCK LIST » Technology » Software » Thrive Tribe Technologies Ltd (ASX:1TT) » Definitions » Intrinsic Value: Projected FCF

Thrive Tribe Technologies (ASX:1TT) Intrinsic Value: Projected FCF : A$-0.07 (As of Dec. 11, 2024)


View and export this data going back to 2015. Start your Free Trial

What is Thrive Tribe Technologies 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 (2024-12-11), Thrive Tribe Technologies's Intrinsic Value: Projected FCF is A$-0.07. The stock price of Thrive Tribe Technologies is A$0.0015. Therefore, Thrive Tribe Technologies's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Thrive Tribe Technologies's Intrinsic Value: Projected FCF or its related term are showing as below:

ASX:1TT's Price-to-Projected-FCF is not ranked *
in the Software industry.
Industry Median: 1.75
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Thrive Tribe Technologies Intrinsic Value: Projected FCF Historical Data

The historical data trend for Thrive Tribe Technologies'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.

Thrive Tribe Technologies Intrinsic Value: Projected FCF Chart

Thrive Tribe Technologies Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only - -0.13 -0.14 -0.10 -0.07

Thrive Tribe Technologies Semi-Annual Data
Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
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 -0.14 - -0.10 - -0.07

Competitive Comparison of Thrive Tribe Technologies's Intrinsic Value: Projected FCF

For the Software - Application subindustry, Thrive Tribe Technologies'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.


Thrive Tribe Technologies's Price-to-Projected-FCF Distribution in the Software Industry

For the Software industry and Technology sector, Thrive Tribe Technologies's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Thrive Tribe Technologies's Price-to-Projected-FCF falls into.



Thrive Tribe Technologies 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 Thrive Tribe Technologies's Free Cash Flow(6 year avg) = A$-2.15.

Thrive Tribe Technologies'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 (Jun24)*0.8)/Shares Outstanding (Diluted Average)
=(13.878285919786*-2.1508571428571+2.533*0.8)/418.293
=-0.07

* 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.


Thrive Tribe Technologies  (ASX:1TT) 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.

Thrive Tribe Technologies's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.0015/-0.066517513802968
=

* 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.


Thrive Tribe Technologies Intrinsic Value: Projected FCF Related Terms

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


Thrive Tribe Technologies Business Description

Traded in Other Exchanges
N/A
Address
19-29 Martin Place, Level 57, MLC Centre, Sydney, NSW, AUS, 2000
Thrive Tribe Technologies Ltd provides customers with a cloud-based Saas App that enables them to communicate with employees in a mobile, collaborative, and effective manner. The Company is organised into two operating segments: Thrive Tribe Technologies which is Product development and investment operations including short term share trades; Wooboard Software-as-a-Service products which includes Sale of cloud based Software as a Service products that enabled subscribed companies; and Kumu Group Pty Ltd Two-sided platform allows for creators and members to create new connections-testing phase.

Thrive Tribe Technologies Headlines

No Headlines