GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » Norwood Systems Ltd (HAM:M2G) » Definitions » Intrinsic Value: Projected FCF

Norwood Systems (HAM:M2G) Intrinsic Value: Projected FCF : €-0.01 (As of Jun. 16, 2025)


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

What is Norwood Systems 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 (2025-06-16), Norwood Systems's Intrinsic Value: Projected FCF is €-0.01. The stock price of Norwood Systems is €0.0025. Therefore, Norwood Systems's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

HAM:M2G's Price-to-Projected-FCF is not ranked *
in the Telecommunication Services industry.
Industry Median: 0.9
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Norwood Systems Intrinsic Value: Projected FCF Historical Data

The historical data trend for Norwood Systems'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.

Norwood Systems Intrinsic Value: Projected FCF Chart

Norwood Systems Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.10 -0.07 -0.06 -0.04 -0.03

Norwood Systems Semi-Annual Data
Jun15 Dec15 Jun16 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 Premium Member Only Premium Member Only - -0.04 - -0.03 -

Competitive Comparison of Norwood Systems's Intrinsic Value: Projected FCF

For the Telecom Services subindustry, Norwood 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.


Norwood Systems's Price-to-Projected-FCF Distribution in the Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, Norwood Systems's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

Norwood 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 Norwood Systems's Free Cash Flow(6 year avg) = €-1.09.

Norwood Systems'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 (Jun24)/0.8)/Shares Outstanding (Diluted Average)
=(13.878285919786*-1.0922857142857+-0.757/0.8)/446.206
=-0.04

* 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.


Norwood Systems  (HAM:M2G) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.0025/-0.036093874687823
=

* 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.


Norwood Systems Intrinsic Value: Projected FCF Related Terms

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


Norwood Systems Business Description

Traded in Other Exchanges
Address
4 Leura Street, Nedlands, Perth, WA, AUS, 6009
Norwood Systems Ltd offers cognitive, voice, messaging, and data services for carriers, consumers, and enterprises globally. The group provides fast, efficient, and cost-effective service platforms that enable communication service providers to deliver new, monetizable AI-powered services. Its product portfolio consists of World Phone, World Message, World Secure, SecondLine, CogVoice, and others. The company operates in one segment, voice telecommunication services. Geographically, it operates in Australia which is its key revenue generating market, New Zealand. and the Rest of the world.

Norwood Systems Headlines

No Headlines