GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Media Matrix Worldwide Ltd (BOM:512267) » Definitions » Intrinsic Value: Projected FCF

Media Matrix Worldwide (BOM:512267) Intrinsic Value: Projected FCF : ₹0.03 (As of Jun. 15, 2024)


View and export this data going back to 2001. Start your Free Trial

What is Media Matrix Worldwide 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 (2024-06-15), Media Matrix Worldwide's Intrinsic Value: Projected FCF is ₹0.03. The stock price of Media Matrix Worldwide is ₹19.15. Therefore, Media Matrix Worldwide's Price-to-Intrinsic-Value-Projected-FCF of today is 638.3.

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

BOM:512267' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.83   Med: 4.18   Max: 659
Current: 638.33

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Media Matrix Worldwide was 659.00. The lowest was 1.83. And the median was 4.18.

BOM:512267's Price-to-Projected-FCF is ranked worse than
100% of 611 companies
in the Media - Diversified industry
Industry Median: 0.86 vs BOM:512267: 638.33

Media Matrix Worldwide Intrinsic Value: Projected FCF Historical Data

The historical data trend for Media Matrix Worldwide'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.

Media Matrix Worldwide Intrinsic Value: Projected FCF Chart

Media Matrix Worldwide Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.06 1.14 -0.75 -1.85 0.03

Media Matrix Worldwide Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -1.85 - - - 0.03

Competitive Comparison of Media Matrix Worldwide's Intrinsic Value: Projected FCF

For the Entertainment subindustry, Media Matrix Worldwide'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.


Media Matrix Worldwide's Price-to-Projected-FCF Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Media Matrix Worldwide's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Media Matrix Worldwide's Price-to-Projected-FCF falls into.



Media Matrix Worldwide 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 Media Matrix Worldwide's Free Cash Flow(6 year avg) = ₹-220.03.

Media Matrix Worldwide'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 (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-220.03442857143+2662.685*0.8)/1133.620
=0.03

* 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.


Media Matrix Worldwide  (BOM:512267) 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.

Media Matrix Worldwide's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=19.15/0.031177005330528
=614.23

* 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.


Media Matrix Worldwide Intrinsic Value: Projected FCF Related Terms

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


Media Matrix Worldwide (BOM:512267) Business Description

Traded in Other Exchanges
N/A
Address
Institutional Area, Plot No. 38, 4th Floor, Sector - 32, Gurugram, HR, IND, 122001
Media Matrix Worldwide Ltd is engaged in the business of digital media and handset trading. It focuses on digital media content and dealing with related activities in the media and entertainment industry. The company through its subsidiaries is involved in mobile video streaming services and trading of telecom mobile handsets business in India. Digital media and handset trading segment generate the majority of the revenue for the company.

Media Matrix Worldwide (BOM:512267) Headlines

No Headlines