Green PolkaDot Box (Green PolkaDot Box) Intrinsic Value: Projected FCF : $0.00 (As of May. 31, 2024)

Green PolkaDot Box Intrinsic Value: Projected FCF Chart

Green PolkaDot Box Annual Data
	Trend	Oct02	Oct03	Oct04	Oct05	Oct06	Oct07	Oct08	Oct09	Oct10
Intrinsic Value: Projected FCF		Get a 7-Day Free Trial				-	-	-1.98	-	-

Green PolkaDot Box Quarterly Data
	Apr07	Jul07	Oct07	Jan08	Apr08	Jul08	Oct08	Jan09	Apr09	Jul09	Oct09	Jan10	Apr10	Jul10	Oct10	Jan11	Apr11	Jul11	Oct11	Jan12
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															-	-	-	-	-

Competitive Comparison of Green PolkaDot Box's Intrinsic Value: Projected FCF

For the Food Distribution subindustry, Green PolkaDot Box'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.

Green PolkaDot Box's Price-to-Projected-FCF Distribution in the Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, Green PolkaDot Box's Price-to-Projected-FCF distribution charts can be found below:

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

Green PolkaDot Box 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 Green PolkaDot Box's Free Cash Flow(6 year avg) = $-0.06.

Green PolkaDot Box'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.

Green PolkaDot Box  (OTCPK:GPDB) 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.

Green PolkaDot Box'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.

Green PolkaDot Box Intrinsic Value: Projected FCF Related Terms

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

Green PolkaDot Box (Green PolkaDot Box) Business Description