GURUFOCUS.COM » STOCK LIST » Technology » Hardware » PC Partner Group Ltd (HKSE:01263) » Definitions » Intrinsic Value: Projected FCF

PC Partner Group (HKSE:01263) Intrinsic Value: Projected FCF : HK$149.96 (As of May. 25, 2024)


View and export this data going back to 2012. Start your Free Trial

What is PC Partner Group 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 (2024-05-25), PC Partner Group's Intrinsic Value: Projected FCF is HK$149.96. The stock price of PC Partner Group is HK$3.20. Therefore, PC Partner Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

HKSE:01263' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.02   Med: 0.04   Max: 0.89
Current: 0.02

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PC Partner Group was 0.89. The lowest was 0.02. And the median was 0.04.

HKSE:01263's Price-to-Projected-FCF is ranked better than
99.88% of 1632 companies
in the Hardware industry
Industry Median: 1.45 vs HKSE:01263: 0.02

PC Partner Group Intrinsic Value: Projected FCF Historical Data

The historical data trend for PC Partner Group'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.

PC Partner Group Intrinsic Value: Projected FCF Chart

PC Partner Group 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 76.01 101.85 139.63 149.67 149.96

PC Partner Group 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 139.63 - 149.67 - 149.96

Competitive Comparison of PC Partner Group's Intrinsic Value: Projected FCF

For the Computer Hardware subindustry, PC Partner Group'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.


PC Partner Group's Price-to-Projected-FCF Distribution in the Hardware Industry

For the Hardware industry and Technology sector, PC Partner Group's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where PC Partner Group's Price-to-Projected-FCF falls into.



PC Partner Group 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 PC Partner Group's Free Cash Flow(6 year avg) = HK$4,258.12.

PC Partner Group'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)
=(13.137944322724*4258.1195714286+2772.831*0.8)/387.850
=149.96

* 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.


PC Partner Group  (HKSE:01263) 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.

PC Partner Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=3.20/149.95798027312
=0.02

* 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.


PC Partner Group Intrinsic Value: Projected FCF Related Terms

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


PC Partner Group (HKSE:01263) Business Description

Industry
Traded in Other Exchanges
N/A
Address
28th floor NCB Innovation Centre, 888 Lai Chi Kok Road, Kowloon, Hong Kong, HKG
PC Partner Group Ltd is a manufacturer of computer electronics. Principally, it is engaged in the designing and manufacturing of electronics and personal computer parts and accessories. The company's product consists of video graphics card, mini-PCs, and motherboards. In addition, it is involved in the development and production of video graphics cards for desktop personal computers (PC's), electronics manufacturing services, and trading of other PC related products and components. The company's brand includes ZOTAC, Manli, and Inno3D. Majority of company's revenue is derived from the Asia Pacific region.
Executives
Ho Nai Nap 2101 Beneficial owner
Ho Wong Mary Mee-tak 2101 Beneficial owner
Wong Fong Pak 2101 Beneficial owner
Wong Shik Ho Tony 2101 Beneficial owner
Leung Wah Kan 2101 Beneficial owner
Perfect Choice Limited 2101 Beneficial owner

PC Partner Group (HKSE:01263) Headlines

No Headlines