GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Fortune Parts Industry PCL (BKK:FPI) » Definitions » Intrinsic Value: Projected FCF

Fortune Parts Industry PCL (BKK:FPI) Intrinsic Value: Projected FCF : ฿2.23 (As of May. 05, 2024)


View and export this data going back to 2012. Start your Free Trial

What is Fortune Parts Industry PCL 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 (2024-05-05), Fortune Parts Industry PCL's Intrinsic Value: Projected FCF is ฿2.23. The stock price of Fortune Parts Industry PCL is ฿2.12. Therefore, Fortune Parts Industry PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 1.0.

The historical rank and industry rank for Fortune Parts Industry PCL's Intrinsic Value: Projected FCF or its related term are showing as below:

BKK:FPI' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.81   Med: 1.43   Max: 5
Current: 0.95

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Fortune Parts Industry PCL was 5.00. The lowest was 0.81. And the median was 1.43.

BKK:FPI's Price-to-Projected-FCF is ranked better than
55.16% of 892 companies
in the Vehicles & Parts industry
Industry Median: 1.07 vs BKK:FPI: 0.95

Fortune Parts Industry PCL Intrinsic Value: Projected FCF Historical Data

The historical data trend for Fortune Parts Industry PCL'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.

Fortune Parts Industry PCL Intrinsic Value: Projected FCF Chart

Fortune Parts Industry PCL 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 1.67 1.84 1.95 1.99 2.23

Fortune Parts Industry PCL Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 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 1.99 1.94 1.97 1.97 2.23

Competitive Comparison of Fortune Parts Industry PCL's Intrinsic Value: Projected FCF

For the Auto Parts subindustry, Fortune Parts Industry PCL'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.


Fortune Parts Industry PCL's Price-to-Projected-FCF Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Fortune Parts Industry PCL's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Fortune Parts Industry PCL's Price-to-Projected-FCF falls into.



Fortune Parts Industry PCL 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 Fortune Parts Industry PCL's Free Cash Flow(6 year avg) = ฿123.54.

Fortune Parts Industry PCL'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)
=(12.522615765129*123.53776+2281.046*0.8)/1513.030
=2.23

* 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.


Fortune Parts Industry PCL  (BKK:FPI) 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.

Fortune Parts Industry PCL's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=2.12/2.2285431888097
=0.95

* 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.


Fortune Parts Industry PCL Intrinsic Value: Projected FCF Related Terms

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


Fortune Parts Industry PCL (BKK:FPI) Business Description

Traded in Other Exchanges
N/A
Address
Nimitmai Road, 11/22 Moo 20, Lamlukka, Pathumthani, THA, 12150
Fortune Parts Industry PCL is engaged in the manufacture and distribution of automotive replacement parts, dipping, and painting services based in Thailand. It has three operating segments Domestic sales, which manufacture and domestic distribution of automotive parts and equipment; Export sales, which manufacture and overseas distribution of automotive parts and equipment; and Services from dipping and painting. Some of the products offered by the company are Plastic injection parts, Lamp and mirrors, Coolants, Engine and Break parts, among others. Export sales generate the majority of the revenue. Geographically, it makes sales in Thailand, Saudi Arabia, and other countries.

Fortune Parts Industry PCL (BKK:FPI) Headlines

From GuruFocus

Farmland Partners Completes $8.9 Million in Farmland Sales at 73% Gain

By Business Wire Business Wire 06-09-2023

Farmland Partners Acquires Illinois Farmland

By Business Wire Business Wire 02-03-2023

Farmland Partners Announces Senior Executive Succession Plan

By Business Wire Business Wire 11-08-2022

FPI Comments on New Farmland Value Studies

By Business Wire 08-21-2023

MWA Auctions Illinois Farm for $14.9 Million

By Business Wire 12-04-2023