China Maple Leaf Educational Systems (FRA:CML1) Intrinsic Value: Projected FCF : €0.16 (As of Sep. 20, 2024)

China Maple Leaf Educational Systems Intrinsic Value: Projected FCF Chart

China Maple Leaf Educational Systems Annual Data
	Trend	Aug14	Aug15	Aug16	Aug17	Aug18	Aug19	Aug20	Aug21	Aug22	Aug23
Intrinsic Value: Projected FCF		Get a 7-Day Free Trial					0.37	0.30	0.23	0.14	0.15

China Maple Leaf Educational Systems Semi-Annual Data
	Aug14	Feb15	Aug15	Feb16	Aug16	Feb17	Aug17	Feb18	Aug18	Feb19	Aug19	Feb20	Aug20	Feb21	Aug21	Feb22	Aug22	Feb23	Aug23	Feb24
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															-	0.14	-	0.15	-

Competitive Comparison of China Maple Leaf Educational Systems's Intrinsic Value: Projected FCF

For the Education & Training Services subindustry, China Maple Leaf Educational Systems'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.

China Maple Leaf Educational Systems's Price-to-Projected-FCF Distribution in the Education Industry

For the Education industry and Consumer Defensive sector, China Maple Leaf Educational Systems's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where China Maple Leaf Educational Systems's Price-to-Projected-FCF falls into.

China Maple Leaf Educational Systems 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 China Maple Leaf Educational Systems's Free Cash Flow(6 year avg) = €57.15.

China Maple Leaf Educational Systems's Intrinsic Value: Projected FCF for today is calculated as

* 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.

China Maple Leaf Educational Systems  (FRA:CML1) 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.

China Maple Leaf Educational Systems's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

* 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.

China Maple Leaf Educational Systems Intrinsic Value: Projected FCF Related Terms

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

China Maple Leaf Educational Systems Business Description