GURUFOCUS.COM » STOCK LIST » Technology » Software » Edensoft Holdings Ltd (HKSE:01147) » Definitions » Intrinsic Value: Projected FCF

Edensoft Holdings (HKSE:01147) Intrinsic Value: Projected FCF : HK$0.08 (As of Jun. 01, 2025)


View and export this data going back to 2020. Start your Free Trial

What is Edensoft Holdings 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 (2025-06-01), Edensoft Holdings's Intrinsic Value: Projected FCF is HK$0.08. The stock price of Edensoft Holdings is HK$0.107. Therefore, Edensoft Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

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

HKSE:01147' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.89   Med: 1.01   Max: 2.47
Current: 1.34

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Edensoft Holdings was 2.47. The lowest was 0.89. And the median was 1.01.

HKSE:01147's Price-to-Projected-FCF is ranked better than
59.22% of 1285 companies
in the Software industry
Industry Median: 1.69 vs HKSE:01147: 1.34

Edensoft Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for Edensoft Holdings'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.

Edensoft Holdings Intrinsic Value: Projected FCF Chart

Edensoft Holdings Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only - - 0.08 0.03 0.08

Edensoft Holdings Semi-Annual Data
Dec16 Dec17 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 0.08 - 0.03 - 0.08

Competitive Comparison of Edensoft Holdings's Intrinsic Value: Projected FCF

For the Information Technology Services subindustry, Edensoft Holdings'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.


Edensoft Holdings's Price-to-Projected-FCF Distribution in the Software Industry

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

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


;
;

Edensoft Holdings 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 Edensoft Holdings's Free Cash Flow(6 year avg) = HK$-0.79.

Edensoft Holdings'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 (Dec24)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-0.792+214.381*0.8)/2044.947
=0.08

* 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.


Edensoft Holdings  (HKSE:01147) 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.

Edensoft Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.107/0.080180406404663
=1.33

* 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.


Edensoft Holdings Intrinsic Value: Projected FCF Related Terms

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


Edensoft Holdings Business Description

Industry
Traded in Other Exchanges
N/A
Address
Hua Fu Street, 1006 Shennan Road, West, 2nd Floor, Building A, Futian Technology Square, Shenzhen International Innovation Center, Futian District, Shenzhen, CHN
Edensoft Holdings Ltd is engaged in the provision of IT infrastructure services, IT implementation and support services, and cloud services in the PRC. Its segment includes IT infrastructure services, IT implementation and supporting services, and Cloud services. It derives key revenue from the IT infrastructure services segment that assesses customers' needs and their existing IT environment and provides IT infrastructure services by advising them on the suitable hardware and software products that their IT environment would require, and procuring the relevant hardware and software products from IT products vendors and installing these IT products in customers' IT environment. It operates in Mainland China and Hong Kong, of which the prime revenue is derived from Mainland China.
Executives
Ding Xinyun 2201 Interest of corporation controlled by you
Green Leaf Development Limited 2201 Interest of corporation controlled by you
Aztec Pearl Limited 2101 Beneficial owner
Cai Aaron Ding 2401 A concert party to an agreement to buy shares
Tricor Equity Trustee Limited 2301 Trustee
Yan Shi 2202 Interest of your spouse

Edensoft Holdings Headlines

No Headlines