GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Education » Cairo For Investment And Real Estate Developments CIRA Education (CAI:CIRA) » Definitions » Intrinsic Value: Projected FCF

Cairo For Investment And Real Estate Developments CIRA Education (CAI:CIRA) Intrinsic Value: Projected FCF : E£18.57 (As of Jun. 18, 2025)


View and export this data going back to 2018. Start your Free Trial

What is Cairo For Investment And Real Estate Developments CIRA Education 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 (2025-06-18), Cairo For Investment And Real Estate Developments CIRA Education's Intrinsic Value: Projected FCF is E£18.57. The stock price of Cairo For Investment And Real Estate Developments CIRA Education is E£13.14. Therefore, Cairo For Investment And Real Estate Developments CIRA Education's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

The historical rank and industry rank for Cairo For Investment And Real Estate Developments CIRA Education's Intrinsic Value: Projected FCF or its related term are showing as below:

CAI:CIRA' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.68   Med: 0.77   Max: 0.82
Current: 0.7

During the past 8 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Cairo For Investment And Real Estate Developments CIRA Education was 0.82. The lowest was 0.68. And the median was 0.77.

CAI:CIRA's Price-to-Projected-FCF is ranked better than
57.06% of 170 companies
in the Education industry
Industry Median: 0.81 vs CAI:CIRA: 0.70

Cairo For Investment And Real Estate Developments CIRA Education Intrinsic Value: Projected FCF Historical Data

The historical data trend for Cairo For Investment And Real Estate Developments CIRA Education'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.

Cairo For Investment And Real Estate Developments CIRA Education Intrinsic Value: Projected FCF Chart

Cairo For Investment And Real Estate Developments CIRA Education Annual Data
Trend Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial - - - 15.11 17.92

Cairo For Investment And Real Estate Developments CIRA Education Quarterly Data
May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25
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 17.45 16.91 17.92 18.57 -

Competitive Comparison of Cairo For Investment And Real Estate Developments CIRA Education's Intrinsic Value: Projected FCF

For the Education & Training Services subindustry, Cairo For Investment And Real Estate Developments CIRA Education'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.


Cairo For Investment And Real Estate Developments CIRA Education's Price-to-Projected-FCF Distribution in the Education Industry

For the Education industry and Consumer Defensive sector, Cairo For Investment And Real Estate Developments CIRA Education's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Cairo For Investment And Real Estate Developments CIRA Education's Price-to-Projected-FCF falls into.


;
;

Cairo For Investment And Real Estate Developments CIRA Education 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 Cairo For Investment And Real Estate Developments CIRA Education's Free Cash Flow(6 year avg) = E£1,139.64.

Cairo For Investment And Real Estate Developments CIRA Education'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 (Feb25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*1139.64256+1560.787*0.8)/582.790
=20.76

* 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.


Cairo For Investment And Real Estate Developments CIRA Education  (CAI:CIRA) 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.

Cairo For Investment And Real Estate Developments CIRA Education's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=13.14/20.759497357411
=0.63

* 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.


Cairo For Investment And Real Estate Developments CIRA Education Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Cairo For Investment And Real Estate Developments CIRA Education's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Cairo For Investment And Real Estate Developments CIRA Education Business Description

Traded in Other Exchanges
N/A
Address
36 Sheikh Ahmed El Sawy Street, Nasr City, Cairo, EGY
Cairo For Investment And Real Estate Developments CIRA Education is an Egypt-based provider of educational services in the private sector. The company engaged in two reportable segments which include the School segment, and the Higher Education segment. The majority of revenue derives from the Higher Education segment.

Cairo For Investment And Real Estate Developments CIRA Education Headlines

No Headlines