GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Navi Residencial Fundo De Investimento Imobiliario (BSP:APTO11) » Definitions » Intrinsic Value: Projected FCF

Navi Residencial Fundo De Investimento Imobiliario (BSP:APTO11) Intrinsic Value: Projected FCF : R$0.00 (As of Jun. 15, 2025)


View and export this data going back to 2021. Start your Free Trial

What is Navi Residencial Fundo De Investimento Imobiliario 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 (2025-06-15), Navi Residencial Fundo De Investimento Imobiliario's Intrinsic Value: Projected FCF is R$0.00. The stock price of Navi Residencial Fundo De Investimento Imobiliario is R$8.51. Therefore, Navi Residencial Fundo De Investimento Imobiliario's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Navi Residencial Fundo De Investimento Imobiliario's Intrinsic Value: Projected FCF or its related term are showing as below:

BSP:APTO11's Price-to-Projected-FCF is not ranked *
in the REITs industry.
Industry Median: 0.695
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Navi Residencial Fundo De Investimento Imobiliario Intrinsic Value: Projected FCF Historical Data

The historical data trend for Navi Residencial Fundo De Investimento Imobiliario'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.

Navi Residencial Fundo De Investimento Imobiliario Intrinsic Value: Projected FCF Chart

Navi Residencial Fundo De Investimento Imobiliario Annual Data
Trend Jun22 Jun23 Jun24
Intrinsic Value: Projected FCF
- - -

Navi Residencial Fundo De Investimento Imobiliario Semi-Annual Data
Jun22 Jun23 Jun24
Intrinsic Value: Projected FCF - - -

Competitive Comparison of Navi Residencial Fundo De Investimento Imobiliario's Intrinsic Value: Projected FCF

For the REIT - Specialty subindustry, Navi Residencial Fundo De Investimento Imobiliario'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.


Navi Residencial Fundo De Investimento Imobiliario's Price-to-Projected-FCF Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Navi Residencial Fundo De Investimento Imobiliario's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Navi Residencial Fundo De Investimento Imobiliario's Price-to-Projected-FCF falls into.


;
;

Navi Residencial Fundo De Investimento Imobiliario 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)



Navi Residencial Fundo De Investimento Imobiliario  (BSP:APTO11) 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.

Navi Residencial Fundo De Investimento Imobiliario's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=8.51/
=

* 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.


Navi Residencial Fundo De Investimento Imobiliario Intrinsic Value: Projected FCF Related Terms

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


Navi Residencial Fundo De Investimento Imobiliario Business Description

Traded in Other Exchanges
N/A
Address
R Iguatemi 151 - 19 Andar, Sao Paulo, SP, BRA, 1451011
Navi Residencial Fundo De Investimento Imobiliario is a real estate investment trust. The objective of the Fund is to provide Quotaholders with the appreciation and profitability of their quotas, through the application in Real Estate Assets and Financial Assets.

Navi Residencial Fundo De Investimento Imobiliario Headlines

No Headlines