GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » SODEP -Marsa Maroc SA (CAS:MSA) » Definitions » Intrinsic Value: Projected FCF

SODEP -Marsa Maroc (CAS:MSA) Intrinsic Value: Projected FCF : MAD95.87 (As of Jun. 03, 2025)


View and export this data going back to 2016. Start your Free Trial

What is SODEP -Marsa Maroc 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), SODEP -Marsa Maroc's Intrinsic Value: Projected FCF is MAD95.87. The stock price of SODEP -Marsa Maroc is MAD840.00. Therefore, SODEP -Marsa Maroc's Price-to-Intrinsic-Value-Projected-FCF of today is 8.8.

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

CAS:MSA' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 5.59   Med: 7.18   Max: 8.77
Current: 8.76

During the past 10 years, the highest Price-to-Intrinsic-Value-Projected-FCF of SODEP -Marsa Maroc was 8.77. The lowest was 5.59. And the median was 7.18.

CAS:MSA's Price-to-Projected-FCF is ranked worse than
96.47% of 709 companies
in the Transportation industry
Industry Median: 0.8 vs CAS:MSA: 8.76

SODEP -Marsa Maroc Intrinsic Value: Projected FCF Historical Data

The historical data trend for SODEP -Marsa Maroc'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.

SODEP -Marsa Maroc Intrinsic Value: Projected FCF Chart

SODEP -Marsa Maroc 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 - -34.31 -3.89 31.69 95.87

SODEP -Marsa Maroc Semi-Annual Data
Dec15 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24
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 -3.89 - 31.69 - 95.87

Competitive Comparison of SODEP -Marsa Maroc's Intrinsic Value: Projected FCF

For the Marine Shipping subindustry, SODEP -Marsa Maroc'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.


SODEP -Marsa Maroc's Price-to-Projected-FCF Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, SODEP -Marsa Maroc's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

SODEP -Marsa Maroc 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 SODEP -Marsa Maroc's Free Cash Flow(6 year avg) = MAD303.50.

SODEP -Marsa Maroc'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 (Dec24)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*303.50257142857+3156.642*0.8)/73.396
=95.87

* 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.


SODEP -Marsa Maroc  (CAS:MSA) 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.

SODEP -Marsa Maroc's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=840.00/95.865811460853
=8.76

* 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.


SODEP -Marsa Maroc Intrinsic Value: Projected FCF Related Terms

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


SODEP -Marsa Maroc Business Description

Traded in Other Exchanges
N/A
Address
175, Boulevard Zerktouni, Casablanca, MAR, 20100
SODEP -Marsa Maroc SA is engaged in the management of port terminals. The company offers its customers, importers and exporters, ship owners and shipping agents, freight forwarders, and logistics companies, a wide range of port logistics services. The services offered fall into two categories: services to ships such as piloting, towing, mooring and refueling; and services to goods which includes basic services like handling on board ships and on the dockside, storing, pointing, weighing, stuffing and unstuffing of containers and other related services. The company's segment consists of container, solid bulk, conventional, liquid bulk, Ro-Ro, passengers.