GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Education » YDUQS Participacoes SA (BSP:YDUQ3) » Definitions » Intrinsic Value: Projected FCF

YDUQS Participacoes (BSP:YDUQ3) Intrinsic Value: Projected FCF : R$33.42 (As of Jun. 04, 2025)


View and export this data going back to 2007. Start your Free Trial

What is YDUQS Participacoes 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 (2025-06-04), YDUQS Participacoes's Intrinsic Value: Projected FCF is R$33.42. The stock price of YDUQS Participacoes is R$16.86. Therefore, YDUQS Participacoes's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

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

BSP:YDUQ3' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.23   Med: 1.03   Max: 43
Current: 0.5

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of YDUQS Participacoes was 43.00. The lowest was 0.23. And the median was 1.03.

BSP:YDUQ3's Price-to-Projected-FCF is ranked better than
72.51% of 171 companies
in the Education industry
Industry Median: 0.83 vs BSP:YDUQ3: 0.50

YDUQS Participacoes Intrinsic Value: Projected FCF Historical Data

The historical data trend for YDUQS Participacoes'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.

YDUQS Participacoes Intrinsic Value: Projected FCF Chart

YDUQS Participacoes 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 22.85 28.87 28.69 29.67 29.50

YDUQS Participacoes 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 29.57 29.69 33.57 29.50 33.42

Competitive Comparison of YDUQS Participacoes's Intrinsic Value: Projected FCF

For the Education & Training Services subindustry, YDUQS Participacoes'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.


YDUQS Participacoes's Price-to-Projected-FCF Distribution in the Education Industry

For the Education industry and Consumer Defensive sector, YDUQS Participacoes's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

YDUQS Participacoes 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 YDUQS Participacoes's Free Cash Flow(6 year avg) = R$488.36.

YDUQS Participacoes'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)
=(13.878285919786*488.36416+3103.975*0.8)/277.113
=33.42

* 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.


YDUQS Participacoes  (BSP:YDUQ3) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=16.86/33.41899313802
=0.50

* 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.


YDUQS Participacoes Intrinsic Value: Projected FCF Related Terms

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


YDUQS Participacoes Business Description

Traded in Other Exchanges
N/A
Address
Avenida Venezuela, 4200-Bloco 11, Barra da Tijuca, Rio de Janeiro, RJ, BRA, 22640102
YDUQS Participacoes SA is a Brazilian education company that focuses on postsecondary education. The company operates universities, colleges, and distance learning campuses across the country, with over 90 locations across 22 Brazilian states. It offers undergraduate, graduate, and professional designation programs to its students. Estacio Participacoes attracts middle- and lower-income workers across the country to its educational programs and enrolls over 500,000 students annually. Approximately 75% of enrollees study at the company's on-campus locations, which drive the majority of revenue for the company. Geographically, Estacio Participacoes operates the majority of its campuses around Rio de Janeiro.

YDUQS Participacoes Headlines

No Headlines