GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Sun Art Retail Group Ltd (HKSE:06808) » Definitions » Intrinsic Value: Projected FCF

Sun Art Retail Group (HKSE:06808) Intrinsic Value: Projected FCF : HK$7.74 (As of Jun. 01, 2025)


View and export this data going back to 2011. Start your Free Trial

What is Sun Art Retail 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 (2025-06-01), Sun Art Retail Group's Intrinsic Value: Projected FCF is HK$7.74. The stock price of Sun Art Retail Group is HK$2.38. Therefore, Sun Art Retail Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

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

HKSE:06808' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.2   Med: 1.05   Max: 2.07
Current: 0.31

During the past 14 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Sun Art Retail Group was 2.07. The lowest was 0.20. And the median was 1.05.

HKSE:06808's Price-to-Projected-FCF is ranked better than
86.21% of 696 companies
in the Retail - Cyclical industry
Industry Median: 0.8 vs HKSE:06808: 0.31

Sun Art Retail Group Intrinsic Value: Projected FCF Historical Data

The historical data trend for Sun Art Retail 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.

Sun Art Retail Group Intrinsic Value: Projected FCF Chart

Sun Art Retail Group Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Mar22 Mar23 Mar24 Mar25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 8.66 9.50 8.97 7.74 -

Sun Art Retail Group Semi-Annual Data
Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25
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 8.97 - 7.74 - -

Competitive Comparison of Sun Art Retail Group's Intrinsic Value: Projected FCF

For the Department Stores subindustry, Sun Art Retail 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.


Sun Art Retail Group's Price-to-Projected-FCF Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Sun Art Retail Group's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Sun Art Retail Group's Price-to-Projected-FCF falls into.


;
;

Sun Art Retail 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 Sun Art Retail Group's Free Cash Flow(6 year avg) = HK$4,695.64.

Sun Art Retail 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 (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*4695.6368571429+21545.065*0.8)/9540.448
=6.49

* 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.


Sun Art Retail Group  (HKSE:06808) 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.

Sun Art Retail 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
=2.38/6.4923749751554
=0.37

* 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.


Sun Art Retail Group Intrinsic Value: Projected FCF Related Terms

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


Sun Art Retail Group Business Description

Traded in Other Exchanges
Address
No. 255, Jiangchang Xi Road, Jingan District, Shanghai, CHN, 200436
Sun Art Retail Group Ltd is engaged in the operation of brick-and-mortar stores and online sales channels in the People's Republic of China. It operates its business with hypermarkets, superstores, and membership stores under RT-Mart, RT-Super, and M-Club and generates revenue from the sales of goods to customers, membership fees, and rental from leasing areas in the hypermarket buildings. Geographically, the company generates all of its revenue from the People's Republic of China.
Executives
Wolhardt Julian Juul 2201 Interest of corporation controlled by you
J.p. Morgan Trust Company (bahamas) Limited 2301 Trustee
Liu Haifeng David 2307 Founder of a discretionary trust who can infl
Lieu Ketty Chia Roo 2202 Interest of your spouse
Dcp, Ltd. 2201 Interest of corporation controlled by you
Dcp General Partner Ii, Ltd. 2201 Interest of corporation controlled by you
Classic Fit Limited 2201 Interest of corporation controlled by you
Chen Vivian 2202 Interest of your spouse
New Retail Strategic Opportunities Investments 1 Limited 2101 Beneficial owner
Alibaba Group Holding Limited 2201 Interest of corporation controlled by you
New Retail Strategic Opportunities Gp Limited 2201 Interest of corporation controlled by you
New Retail Strategic Opportunities Fund, L.p. 2201 Interest of corporation controlled by you
New Retail Strategic Opportunities Fund Gp, L.p. 2201 Interest of corporation controlled by you
Alibaba Investment Limited 2201 Interest of corporation controlled by you
A-rt Retail Holdings Limited 2101 Beneficial owner

Sun Art Retail Group Headlines

No Headlines