GURUFOCUS.COM » STOCK LIST » Industrials » Construction » AB Builders Group Ltd (HKSE:01615) » Definitions » Intrinsic Value: Projected FCF

AB Builders Group (HKSE:01615) Intrinsic Value: Projected FCF : HK$0.26 (As of Jun. 22, 2024)


View and export this data going back to 2018. Start your Free Trial

What is AB Builders 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 (2024-06-22), AB Builders Group's Intrinsic Value: Projected FCF is HK$0.26. The stock price of AB Builders Group is HK$0.275. Therefore, AB Builders Group's Price-to-Intrinsic-Value-Projected-FCF of today is 1.1.

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

HKSE:01615' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.41   Med: 0.66   Max: 1.52
Current: 1.06

During the past 10 years, the highest Price-to-Intrinsic-Value-Projected-FCF of AB Builders Group was 1.52. The lowest was 0.41. And the median was 0.66.

HKSE:01615's Price-to-Projected-FCF is ranked worse than
55.47% of 1143 companies
in the Construction industry
Industry Median: 0.93 vs HKSE:01615: 1.06

AB Builders Group Intrinsic Value: Projected FCF Historical Data

The historical data trend for AB Builders 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.

AB Builders Group Intrinsic Value: Projected FCF Chart

AB Builders 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 - 0.55 0.38 0.48 0.26

AB Builders Group Semi-Annual Data
Dec14 Dec15 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 0.38 - 0.48 - 0.26

Competitive Comparison of AB Builders Group's Intrinsic Value: Projected FCF

For the Engineering & Construction subindustry, AB Builders 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.


AB Builders Group's Price-to-Projected-FCF Distribution in the Construction Industry

For the Construction industry and Industrials sector, AB Builders Group's Price-to-Projected-FCF distribution charts can be found below:

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



AB Builders 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 AB Builders Group's Free Cash Flow(6 year avg) = HK$-0.13.

AB Builders 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)
=(9.5203515959648*-0.12885714285714+197.32*0.8)/600.000
=0.26

* 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.


AB Builders Group  (HKSE:01615) 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.

AB Builders 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
=0.275/0.26104872449058
=1.05

* 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.


AB Builders Group Intrinsic Value: Projected FCF Related Terms

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


AB Builders Group (HKSE:01615) Business Description

Traded in Other Exchanges
N/A
Address
No. 126, Rua De Pequim, Edf. Commercial I Tak, 10th Floor, Macao, MAC
AB Builders Group Ltd operates as a construction contractor, focused on providing structural works, including substructure and superstructure works such as foundation works, basement works, piling and pile cap work, and the construction of high rise buildings, and fitting-out works. The company's reportable segments are Fitting-out works; Structural works; and Air purification business. It generates a vast majority of its revenue from the Fitting-out works segment. The company's operations are located in Macau and Hong Kong, of which key revenue is derived from Macau.
Executives
Lao Chio Seng 2201 Interest of corporation controlled by you
Wong Hio Mei 2202 Interest of your spouse
Laos International Holdings Limited 2101 Beneficial owner
Ip Kin Wa 2101 Beneficial owner
Whm Holdings Limited 2101 Beneficial owner

AB Builders Group (HKSE:01615) Headlines

No Headlines