GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Villa World Ltd (ASX:VLWHA.PFD) » Definitions » Intrinsic Value: Projected FCF

Villa World (ASX:VLWHA.PFD) Intrinsic Value: Projected FCF : A$0.00 (As of Jun. 21, 2025)


View and export this data going back to 2017. Start your Free Trial

What is Villa World 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 (2025-06-21), Villa World's Intrinsic Value: Projected FCF is A$0.00. The stock price of Villa World is A$100.00. Therefore, Villa World's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Villa World was 5.05. The lowest was 0.00. And the median was 0.65.

ASX:VLWHA.PFD's Price-to-Projected-FCF is not ranked *
in the Real Estate industry.
Industry Median: 0.64
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Villa World Intrinsic Value: Projected FCF Historical Data

The historical data trend for Villa World'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.

Villa World Intrinsic Value: Projected FCF Chart

Villa World Annual Data
Trend Jun10 Jun11 Jun12 Jun13 Jun14 Jun15 Jun16 Jun17 Jun18 Jun19
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Villa World Semi-Annual Data
Dec09 Jun10 Dec10 Jun11 Dec11 Jun12 Dec12 Jun13 Dec13 Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19
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 - - - - -

Competitive Comparison of Villa World's Intrinsic Value: Projected FCF

For the Real Estate Services subindustry, Villa World'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.


Villa World's Price-to-Projected-FCF Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Villa World's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

Villa World 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 Villa World's Free Cash Flow(6 year avg) = A$-2.73.

Villa World'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 (Jun19)*0.8)/Shares Outstanding (Diluted Average)
=(*-2.7342857142857+285.474*0.8)/0
=

* 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.


Villa World  (ASX:VLWHA.PFD) 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.

Villa World's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=100.00/
=

* 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.


Villa World Intrinsic Value: Projected FCF Related Terms

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


Villa World Business Description

Industry
Traded in Other Exchanges
N/A
Address
19 Elizabeth Avenue, Level 1 Oracle West, P.O. Box 1899, Broadbeach, Gold Coast, QLD, AUS, 4218
Villa World Ltd is engaged in the development and sale of residential land, and the development, construction and sale of house and land packages in Victoria, Queensland and New South Wales.

Villa World Headlines

No Headlines