GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Super Spinning Mills Ltd (BOM:521180) » Definitions » Intrinsic Value: Projected FCF

Super Spinning Mills (BOM:521180) Intrinsic Value: Projected FCF : ₹12.05 (As of Jun. 22, 2024)


View and export this data going back to 1994. Start your Free Trial

What is Super Spinning Mills 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 (2024-06-22), Super Spinning Mills's Intrinsic Value: Projected FCF is ₹12.05. The stock price of Super Spinning Mills is ₹8.72. Therefore, Super Spinning Mills's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

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

BOM:521180' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.05   Med: 0.15   Max: 0.82
Current: 0.72

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Super Spinning Mills was 0.82. The lowest was 0.05. And the median was 0.15.

BOM:521180's Price-to-Projected-FCF is ranked better than
62.63% of 784 companies
in the Manufacturing - Apparel & Accessories industry
Industry Median: 0.95 vs BOM:521180: 0.72

Super Spinning Mills Intrinsic Value: Projected FCF Historical Data

The historical data trend for Super Spinning Mills'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.

Super Spinning Mills Intrinsic Value: Projected FCF Chart

Super Spinning Mills 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 47.13 38.99 26.64 20.22 12.05

Super Spinning Mills 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 20.22 - - - 12.05

Competitive Comparison of Super Spinning Mills's Intrinsic Value: Projected FCF

For the Textile Manufacturing subindustry, Super Spinning Mills'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.


Super Spinning Mills's Price-to-Projected-FCF Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Super Spinning Mills's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Super Spinning Mills's Price-to-Projected-FCF falls into.



Super Spinning Mills 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 Super Spinning Mills's Free Cash Flow(6 year avg) = ₹9.46.

Super Spinning Mills'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*9.4605714285714+715.929*0.8)/54.986
=12.05

* 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.


Super Spinning Mills  (BOM:521180) 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.

Super Spinning Mills's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=8.72/12.054180451365
=0.72

* 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.


Super Spinning Mills Intrinsic Value: Projected FCF Related Terms

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


Super Spinning Mills (BOM:521180) Business Description

Traded in Other Exchanges
Address
737- D, Puliakulam Road, Elgi Towers, PB No. 7113, Green Fields, Coimbatore, TN, IND, 641045
Super Spinning Mills Ltd is principally engaged in the manufacture and selling of cotton, cotton yarn and allied products. In addition, the company manufactures a wide range of specialty yarns like modal yarn, micro modal yarn, tencel yarn, micro tencel yarn and cotton blended yarns. The manufacturing unit of the Company is situated in India which is in Andhra Pradesh. The company's operating segment includes the textiles and rental segment, where the majority of the company's revenue is generated from the textiles segment.

Super Spinning Mills (BOM:521180) Headlines

No Headlines