GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Krungthai Car Rent And Lease PCL (BKK:KCAR-F) » Definitions » Intrinsic Value: Projected FCF

Krungthai Car Rent And Lease PCL (BKK:KCAR-F) Intrinsic Value: Projected FCF : ฿92.55 (As of Oct. 31, 2024)


View and export this data going back to 2005. Start your Free Trial

What is Krungthai Car Rent And Lease 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 (2024-10-31), Krungthai Car Rent And Lease PCL's Intrinsic Value: Projected FCF is ฿92.55. The stock price of Krungthai Car Rent And Lease PCL is ฿16.50. Therefore, Krungthai Car Rent And Lease PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

The historical rank and industry rank for Krungthai Car Rent And Lease PCL's Intrinsic Value: Projected FCF or its related term are showing as below:

BKK:KCAR-F' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.18   Med: 0.48   Max: 0.78
Current: 0.18

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Krungthai Car Rent And Lease PCL was 0.78. The lowest was 0.18. And the median was 0.48.

BKK:KCAR-F's Price-to-Projected-FCF is ranked better than
96.26% of 669 companies
in the Business Services industry
Industry Median: 0.91 vs BKK:KCAR-F: 0.18

Krungthai Car Rent And Lease PCL Intrinsic Value: Projected FCF Historical Data

The historical data trend for Krungthai Car Rent And Lease 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.

Krungthai Car Rent And Lease PCL Intrinsic Value: Projected FCF Chart

Krungthai Car Rent And Lease 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 21.21 26.18 33.91 37.60 53.21

Krungthai Car Rent And Lease PCL Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 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 Premium Member Only 44.67 47.94 53.21 73.74 86.50

Competitive Comparison of Krungthai Car Rent And Lease PCL's Intrinsic Value: Projected FCF

For the Rental & Leasing Services subindustry, Krungthai Car Rent And Lease 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.


Krungthai Car Rent And Lease PCL's Price-to-Projected-FCF Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, Krungthai Car Rent And Lease PCL's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Krungthai Car Rent And Lease PCL's Price-to-Projected-FCF falls into.



Krungthai Car Rent And Lease 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 Krungthai Car Rent And Lease PCL's Free Cash Flow(6 year avg) = ฿514.69.

Krungthai Car Rent And Lease 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 (Jun24)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*514.6888+2393.69*0.8)/250.000
=27.26

* 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.


Krungthai Car Rent And Lease PCL  (BKK:KCAR-F) 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.

Krungthai Car Rent And Lease 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
=16.50/27.259881354021
=0.61

* 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.


Krungthai Car Rent And Lease PCL Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Krungthai Car Rent And Lease PCL's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Krungthai Car Rent And Lease PCL Business Description

Traded in Other Exchanges
Address
No. 455/1 Rama 3 Road, Kwang Bangklo, Khet Bangkorlaem, Bangkok, THA, 10120
Krungthai Car Rent And Lease PCL are engaged in the rental business. It is engaged in operating lease in car rental business and selling of used cars. In addition, the company offers car maintenance services, such as fitting and repairing services. It operates in the following segments; Car rent of operating segment and the Used car distribution segment. The firm generates maximum revenue from its Car rent of operating segment. It caters its services to corporate clients, including government agencies and private companies, as well as individual clients. Its vehicle models for rentals include economy, compact, intermediate and sports utility vehicles.

Krungthai Car Rent And Lease PCL Headlines

No Headlines