GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Comelf SA (BSE:CMF) » Definitions » Intrinsic Value: Projected FCF

Comelf (BSE:CMF) Intrinsic Value: Projected FCF : lei8.01 (As of Jun. 03, 2025)


View and export this data going back to 1995. Start your Free Trial

What is Comelf 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 (2025-06-03), Comelf's Intrinsic Value: Projected FCF is lei8.01. The stock price of Comelf is lei4.40. Therefore, Comelf's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

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

BSE:CMF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.33   Med: 0.62   Max: 2.46
Current: 0.55

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Comelf was 2.46. The lowest was 0.33. And the median was 0.62.

BSE:CMF's Price-to-Projected-FCF is ranked better than
85.42% of 1975 companies
in the Industrial Products industry
Industry Median: 1.54 vs BSE:CMF: 0.55

Comelf Intrinsic Value: Projected FCF Historical Data

The historical data trend for Comelf'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.

Comelf Intrinsic Value: Projected FCF Chart

Comelf Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.33 3.56 3.92 4.70 8.22

Comelf Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 5.99 8.21 7.32 8.22 8.01

Competitive Comparison of Comelf's Intrinsic Value: Projected FCF

For the Specialty Industrial Machinery subindustry, Comelf'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.


Comelf's Price-to-Projected-FCF Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Comelf's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

Comelf 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 Comelf's Free Cash Flow(6 year avg) = lei9.18.

Comelf'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 (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(12.437096484727*9.18336+82.342*0.8)/22.476
=8.01

* 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.


Comelf  (BSE:CMF) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=4.40/8.0124548128663
=0.55

* 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.


Comelf Intrinsic Value: Projected FCF Related Terms

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


Comelf Business Description

Industry
Traded in Other Exchanges
N/A
Address
No. 4 Industriei Street, Bistrita Nasaud County, Bistrita, ROU, 420063
Comelf SA is engaged in the production of engines and turbines. The company manufactures equipment and components for power stations and environmental protection equipment for earthmoving, lifting, and transportation equipment, including their sub-assemblies, steel structures, weapons ammunition, road transport vehicles, and military combat. Its product portfolio includes Bag Filters, scrapers for primary radial settling tanks, Mechanical equipment for methane tanks, Equipment for wastewater treatment, and others. Its segments consist of a Factory of stainless steel products(FPI), a Factory for Earth Moving Machinery and Equipment, Bag Filters, and Electrostatic Precipitators(FUET), and a Factory for Earth Moving Machines and Components(TERRA). It derives maximum revenue from FPI segment.

Comelf Headlines

From GuruFocus

Orin Green Financial, LLC Buys 4, Sells 1 in 2nd Quarter

By GuruFocus Research GuruFocus Editor 07-19-2022

Peninsula Wealth, LLC Buys iShares California Muni Bond ETF

By GuruFocus Research GuruFocus Editor 05-20-2021

Brio Consultants, LLC Buys 3, Sells 2 in 3rd Quarter

By GuruFocus Research GuruFocus Editor 10-25-2022

Opes Wealth Management LLC Buys 2, Sells 3 in 3rd Quarter

By GuruFocus Research GuruFocus Editor 11-01-2022

Top 5 4th Quarter Trades of Opes Wealth Management LLC

By GuruFocus Research GuruFocus Editor 01-31-2023

Top 5 3rd Quarter Trades of Financial Connections Group, Inc.

By GuruFocus Research GuruFocus Editor 11-01-2022