GURUFOCUS.COM » STOCK LIST » Technology » Software » Oriental Payment Group Holdings Ltd (HKSE:08613) » Definitions » Intrinsic Value: Projected FCF

Oriental Payment Group Holdings (HKSE:08613) Intrinsic Value: Projected FCF : HK$-0.06 (As of Sep. 21, 2024)


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

What is Oriental Payment Group 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 (2024-09-21), Oriental Payment Group Holdings's Intrinsic Value: Projected FCF is HK$-0.06. The stock price of Oriental Payment Group Holdings is HK$0.109. Therefore, Oriental Payment Group Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

HKSE:08613's Price-to-Projected-FCF is not ranked *
in the Software industry.
Industry Median: 1.605
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Oriental Payment Group Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for Oriental Payment Group 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.

Oriental Payment Group Holdings Intrinsic Value: Projected FCF Chart

Oriental Payment Group Holdings Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only - - -0.05 -0.07 -0.06

Oriental Payment Group Holdings Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Mar24
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 - -0.07 - - -0.06

Competitive Comparison of Oriental Payment Group Holdings's Intrinsic Value: Projected FCF

For the Software - Infrastructure subindustry, Oriental Payment Group 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.


Oriental Payment Group Holdings's Price-to-Projected-FCF Distribution in the Software Industry

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

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



Oriental Payment Group 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 Oriental Payment Group Holdings's Free Cash Flow(6 year avg) = HK$-13.66.

Oriental Payment Group 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 (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-13.662+23.317*0.8)/1885.119
=-0.06

* 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.


Oriental Payment Group Holdings  (HKSE:08613) 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.

Oriental Payment Group 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
=0.109/-0.059101543989569
=

* 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.


Oriental Payment Group Holdings Intrinsic Value: Projected FCF Related Terms

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


Oriental Payment Group Holdings Business Description

Traded in Other Exchanges
N/A
Address
No. 21, Choei Phuang Alley, Vibhavadi Rangsit Road, 24th Floor, A5 Zone, TST Building, Chatuchak District, Bangkok Metropolis, Bangkok, THA, 10900
Oriental Payment Group Holdings Ltd is an investment holding company mainly engaged in merchant acquiring business. The company is engaged in merchant acquiring business in Thailand. It provides payment processing services to merchants of all sizes. Geographically, it derives a majority of revenue from Thailand. It mainly generates revenue from its Merchant acquiring service, marketing and distribution service and Environmental, Social and Governance reporting and consultancy services on ESG.
Executives
Metagate Investment Spc 2101 Beneficial owner
Rainbow Capital Limited 2201 Interest of corporation controlled by you
Choy Hok Man 2101 Beneficial owner
Gold Track Ventures Limited 2101 Beneficial owner
Tsang Chi Kit 2201 Interest of corporation controlled by you
Yu Chun Fai 2201 Interest of corporation controlled by you
Straum Investments Limited 2101 Beneficial owner
Mobile Technology Holdings Limited 2101 Beneficial owner
Choi Hiu Wa 2202 Interest of your spouse
Rainbow Elite International Limited 2101 Beneficial owner
Lam Hak Ha Jasper 2201 Interest of corporation controlled by you
Sui Xiao Chun 2101 Beneficial owner
Original Fortune Group Limited 2101 Beneficial owner
Sung Hak Keung, Andy 2201 Interest of corporation controlled by you
China Smartpay Group Holdings Limited 2201 Interest of corporation controlled by you

Oriental Payment Group Holdings Headlines

No Headlines