GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Natural Beauty Bio-Technology Ltd (HKSE:00157) » Definitions » Intrinsic Value: Projected FCF

Natural Beauty Bio-Technology (HKSE:00157) Intrinsic Value: Projected FCF : HK$0.12 (As of Jun. 10, 2024)


View and export this data going back to 2002. Start your Free Trial

What is Natural Beauty Bio-Technology 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), Natural Beauty Bio-Technology's Intrinsic Value: Projected FCF is HK$0.12. The stock price of Natural Beauty Bio-Technology is HK$0.53. Therefore, Natural Beauty Bio-Technology's Price-to-Intrinsic-Value-Projected-FCF of today is 4.4.

The historical rank and industry rank for Natural Beauty Bio-Technology's Intrinsic Value: Projected FCF or its related term are showing as below:

HKSE:00157' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.79   Med: 1.51   Max: 4.42
Current: 4.42

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Natural Beauty Bio-Technology was 4.42. The lowest was 0.79. And the median was 1.51.

HKSE:00157's Price-to-Projected-FCF is ranked worse than
90.35% of 1244 companies
in the Consumer Packaged Goods industry
Industry Median: 1.13 vs HKSE:00157: 4.42

Natural Beauty Bio-Technology Intrinsic Value: Projected FCF Historical Data

The historical data trend for Natural Beauty Bio-Technology'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.

Natural Beauty Bio-Technology Intrinsic Value: Projected FCF Chart

Natural Beauty Bio-Technology 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 0.48 0.41 0.33 0.23 0.12

Natural Beauty Bio-Technology 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 0.33 - 0.23 - 0.12

Competitive Comparison of Natural Beauty Bio-Technology's Intrinsic Value: Projected FCF

For the Household & Personal Products subindustry, Natural Beauty Bio-Technology'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.


Natural Beauty Bio-Technology's Price-to-Projected-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Natural Beauty Bio-Technology's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Natural Beauty Bio-Technology's Price-to-Projected-FCF falls into.



Natural Beauty Bio-Technology 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 Natural Beauty Bio-Technology's Free Cash Flow(6 year avg) = HK$-23.46.

Natural Beauty Bio-Technology'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*-23.457+574.524*0.8)/2002.101
=0.12

* 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.


Natural Beauty Bio-Technology  (HKSE:00157) 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.

Natural Beauty Bio-Technology's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.53/0.11802616981534
=4.49

* 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.


Natural Beauty Bio-Technology Intrinsic Value: Projected FCF Related Terms

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


Natural Beauty Bio-Technology (HKSE:00157) Business Description

Traded in Other Exchanges
Address
348 Kwun Tong Road, 5th Floor, Manulife Place, Kowloon, Hong Kong, HKG
Natural Beauty Bio-Technology Ltd operates as an investment holding company. It is engaged in the manufacturing and selling of skincare, beauty, and aromatherapeutic products. Its products include the provision of skin treatments, beauty and spa services, and skincare consulting and beauty training services. The company's spas provide various services, including hydrotherapy, facial treatment, body care, and skincare analysis. The company derived its key revenue from franchised spas, self-owned spas, and concessionary counters at department stores. Geographically it has three-segment which include The PRC, Taiwan, and Others (Hong Kong and Malaysia). Its key revenue is generated from PRC.
Executives
Tsai Yen-yu 2201 Interest of corporation controlled by you
Chao Shih-heng 2201 Interest of corporation controlled by you
Good Titanic Limited 2201 Interest of corporation controlled by you
Lee Ming-ta 2202 Interest of your spouse
Eastern Media International Corporation (twse Stock Code: 2614) 2201 Interest of corporation controlled by you
Next Focus Holdings Limited 2201 Interest of corporation controlled by you
Standard Cosmos Limited 2201 Interest of corporation controlled by you
Starsign International Limited 2201 Interest of corporation controlled by you

Natural Beauty Bio-Technology (HKSE:00157) Headlines

No Headlines