GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » SuperCom Ltd (FRA:50S) » Definitions » Intrinsic Value: Projected FCF

SuperCom (FRA:50S) Intrinsic Value: Projected FCF : €-8.85 (As of Jun. 10, 2024)


View and export this data going back to 2012. Start your Free Trial

What is SuperCom 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 (2024-06-10), SuperCom's Intrinsic Value: Projected FCF is €-8.85. The stock price of SuperCom is €0.1702. Therefore, SuperCom's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of SuperCom was 38.71. The lowest was 2.12. And the median was 6.60.

FRA:50S's Price-to-Projected-FCF is not ranked *
in the Business Services industry.
Industry Median: 0.98
* Ranked among companies with meaningful Price-to-Projected-FCF only.

SuperCom Intrinsic Value: Projected FCF Historical Data

The historical data trend for SuperCom'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.

SuperCom Intrinsic Value: Projected FCF Chart

SuperCom Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -22.22 -28.27 -19.08 -27.25 -8.41

SuperCom Quarterly Data
Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Dec19 Jun20 Dec20 Mar21 Jun21 Dec21 Mar22 Jun22 Sep22 Dec22 Jun23 Sep23 Dec23
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 - -27.25 - - -8.41

Competitive Comparison of SuperCom's Intrinsic Value: Projected FCF

For the Security & Protection Services subindustry, SuperCom'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.


SuperCom's Price-to-Projected-FCF Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, SuperCom's Price-to-Projected-FCF distribution charts can be found below:

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



SuperCom 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 SuperCom's Free Cash Flow(6 year avg) = €-6.55.

SuperCom'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 (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-6.5461428571429+4.416*0.8)/6.762
=-8.69

* 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.


SuperCom  (FRA:50S) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.1702/-8.6939931377423
=

* 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.


SuperCom Intrinsic Value: Projected FCF Related Terms

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


SuperCom (FRA:50S) Business Description

Industry
Traded in Other Exchanges
Address
3 Rothschild Street, Tel Aviv, ISR, 6688106
SuperCom Ltd is an Israel-based provider of traditional and digital identity solutions, IoT and connectivity solutions, and cybersecurity products and solutions to governments and private and public organizations throughout the world. It comprises three main Strategic Business Units: e-Gov; IoT, which is the key revenue driver; and Cyber Security. Besides, it also offers a wide range of solutions that include national ID registries, e-passports, biometric visas, automated fingerprint identification systems, digitized driver's licenses, and electronic voter registration and election management using the common platform. Its geographical segments include Africa, European countries, South America, the United States, Israel, and the Asia Pacific.

SuperCom (FRA:50S) Headlines

No Headlines