GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » TS Wonders Holding Ltd (HKSE:01767) » Definitions » Intrinsic Value: Projected FCF

TS Wonders Holding (HKSE:01767) Intrinsic Value: Projected FCF : HK$0.58 (As of Jun. 24, 2024)


View and export this data going back to 2019. Start your Free Trial

What is TS Wonders Holding 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 (2024-06-24), TS Wonders Holding's Intrinsic Value: Projected FCF is HK$0.58. The stock price of TS Wonders Holding is HK$0.219. Therefore, TS Wonders Holding's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

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

HKSE:01767' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.25   Med: 0.34   Max: 0.57
Current: 0.38

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of TS Wonders Holding was 0.57. The lowest was 0.25. And the median was 0.34.

HKSE:01767's Price-to-Projected-FCF is ranked better than
90.78% of 1247 companies
in the Consumer Packaged Goods industry
Industry Median: 1.12 vs HKSE:01767: 0.38

TS Wonders Holding Intrinsic Value: Projected FCF Historical Data

The historical data trend for TS Wonders Holding'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.

TS Wonders Holding Intrinsic Value: Projected FCF Chart

TS Wonders Holding Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only - - 0.51 0.56 0.58

TS Wonders Holding Semi-Annual Data
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 0.51 - 0.56 - 0.58

Competitive Comparison of TS Wonders Holding's Intrinsic Value: Projected FCF

For the Packaged Foods subindustry, TS Wonders Holding'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.


TS Wonders Holding's Price-to-Projected-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, TS Wonders Holding's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where TS Wonders Holding's Price-to-Projected-FCF falls into.



TS Wonders Holding 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 TS Wonders Holding's Free Cash Flow(6 year avg) = HK$22.85.

TS Wonders Holding'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)
=(10.195616806174*22.853285714286+429.19*0.8)/1000.000
=0.58

* 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.


TS Wonders Holding  (HKSE:01767) 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.

TS Wonders Holding's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.219/0.57635534390488
=0.38

* 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.


TS Wonders Holding Intrinsic Value: Projected FCF Related Terms

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


TS Wonders Holding (HKSE:01767) Business Description

Traded in Other Exchanges
N/A
Address
255 Pandan Loop, Singapore, SGP, 128433
TS Wonders Holding Ltd and its subsidiaries are engaged in the production, packaging, and retailing of food products. The company's products include snack food options such as Roasted nuts, Baked nuts, Cassava chips, Potato chips, Dried fruits and other snacks. The three reportable segments are Nuts; Chips and Others, of which key revenue is derived from the Nuts segment. The products have been sold and distributed to over various countries, including Singapore, Malaysia, the PRC, India, the United Kingdom and Indonesia.
Executives
Han Yew Lang 2501 Other
Lim Fung Chor 2201 Interest of corporation controlled by you
Lim Fung Yee 2201 Interest of corporation controlled by you
Lim Seow Yen 2201 Interest of corporation controlled by you
Loo Soon Hock James 2501 Other
Ong Liow Wah 2501 Other
Swl Limited 2101 Beneficial owner

TS Wonders Holding (HKSE:01767) Headlines

No Headlines