GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Namoi Cotton Ltd (ASX:NAM) » Definitions » Intrinsic Value: Projected FCF

Namoi Cotton (ASX:NAM) Intrinsic Value: Projected FCF : A$0.69 (As of Dec. 14, 2024)


View and export this data going back to 1998. Start your Free Trial

What is Namoi Cotton 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 (2024-12-14), Namoi Cotton's Intrinsic Value: Projected FCF is A$0.69. The stock price of Namoi Cotton is A$0.7725. Therefore, Namoi Cotton's Price-to-Intrinsic-Value-Projected-FCF of today is 1.1.

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

ASX:NAM' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.19   Med: 0.46   Max: 1.12
Current: 1.12

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Namoi Cotton was 1.12. The lowest was 0.19. And the median was 0.46.

ASX:NAM's Price-to-Projected-FCF is ranked worse than
50.4% of 1252 companies
in the Consumer Packaged Goods industry
Industry Median: 1.1 vs ASX:NAM: 1.12

Namoi Cotton Intrinsic Value: Projected FCF Historical Data

The historical data trend for Namoi Cotton'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.

Namoi Cotton Intrinsic Value: Projected FCF Chart

Namoi Cotton Annual Data
Trend Feb15 Feb16 Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1.46 0.76 0.58 0.54 0.69

Namoi Cotton Semi-Annual Data
Aug14 Feb15 Aug15 Feb16 Aug16 Feb17 Aug17 Feb18 Aug18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24
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 0.58 - 0.54 - 0.69

Competitive Comparison of Namoi Cotton's Intrinsic Value: Projected FCF

For the Farm Products subindustry, Namoi Cotton'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.


Namoi Cotton's Price-to-Projected-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Namoi Cotton's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Namoi Cotton's Price-to-Projected-FCF falls into.



Namoi Cotton 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 Namoi Cotton's Free Cash Flow(6 year avg) = A$3.10.

Namoi Cotton'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 (Feb24)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*3.1001428571429+143.338*0.8)/209.091
=0.69

* 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.


Namoi Cotton  (ASX:NAM) 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.

Namoi Cotton's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.7725/0.68957941756326
=1.12

* 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.


Namoi Cotton Intrinsic Value: Projected FCF Related Terms

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


Namoi Cotton Business Description

Traded in Other Exchanges
N/A
Address
259 Ruthven Street, Toowoomba, QLD, AUS, 4350
Namoi Cotton Ltd is engaged in the processing of cotton. The company is involved in the provision of cotton ginning services to cotton farmers, the marketing of cotton seed and by-products of the ginning process and, participation in the marketing of cotton lint bales. Its operating divisions are Ginning Services and Supply Chain & Marketing. The firm generates a majority of its revenue from the Ginning services.

Namoi Cotton Headlines

No Headlines