GURUFOCUS.COM » STOCK LIST » Technology » Software » PCI-PAL PLC (FRA:FVA) » Definitions » Intrinsic Value: Projected FCF

PCI-PAL (FRA:FVA) Intrinsic Value: Projected FCF : €-0.73 (As of Jun. 18, 2024)


View and export this data going back to 2021. Start your Free Trial

What is PCI-PAL 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 (2024-06-18), PCI-PAL's Intrinsic Value: Projected FCF is €-0.73. The stock price of PCI-PAL is €0.605. Therefore, PCI-PAL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for PCI-PAL'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 PCI-PAL was 41.50. The lowest was 3.00. And the median was 3.57.

FRA:FVA's Price-to-Projected-FCF is not ranked *
in the Software industry.
Industry Median: 1.63
* Ranked among companies with meaningful Price-to-Projected-FCF only.

PCI-PAL Intrinsic Value: Projected FCF Historical Data

The historical data trend for PCI-PAL'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.

PCI-PAL Intrinsic Value: Projected FCF Chart

PCI-PAL Annual Data
Trend Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - -0.29 -0.57 -0.71

PCI-PAL Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 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 - -0.57 - -0.71 -

Competitive Comparison of PCI-PAL's Intrinsic Value: Projected FCF

For the Software - Infrastructure subindustry, PCI-PAL'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.


PCI-PAL's Price-to-Projected-FCF Distribution in the Software Industry

For the Software industry and Technology sector, PCI-PAL's Price-to-Projected-FCF distribution charts can be found below:

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



PCI-PAL 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 PCI-PAL's Free Cash Flow(6 year avg) = €-3.43.

PCI-PAL'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 (Jun23)/0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*-3.4345714285714+-4.789/0.8)/73.795
=-0.77

* 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.


PCI-PAL  (FRA:FVA) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.605/-0.77285851904496
=

* 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.


PCI-PAL Intrinsic Value: Projected FCF Related Terms

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


PCI-PAL (FRA:FVA) Business Description

Industry
GURUFOCUS.COM » STOCK LIST » Technology » Software » PCI-PAL PLC (FRA:FVA) » Definitions » Intrinsic Value: Projected FCF
Traded in Other Exchanges
Address
8 Devonshire Square, London, GBR, EC2M 4PL
PCI-PAL PLC is a holding company engaged in the peripheral component interconnect (PCI) and telephony services business. It operates as a specialist provider of secure payments solutions, including a cloud-based, Payment Card Industry Data Security Standard compliant suite. Its business activities include accepting contracts across a range of market sectors including retail, services, leisure, public, and charity sector. It operates the business across the United Kingdom serving the other markets. It operates one business sector: the service of providing data secure payment card authorizations for call centre operations and this is delivered on a regional basis. The company operates in EMEA, North America and ANZ region, out of which it generates maximum revenue from North America.

PCI-PAL (FRA:FVA) Headlines

No Headlines