GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Kwan Yong Holdings Ltd (HKSE:09998) » Definitions » Intrinsic Value: Projected FCF

Kwan Yong Holdings (HKSE:09998) Intrinsic Value: Projected FCF : HK$0.32 (As of Jun. 05, 2025)


View and export this data going back to 2020. Start your Free Trial

What is Kwan Yong 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 (2025-06-05), Kwan Yong Holdings's Intrinsic Value: Projected FCF is HK$0.32. The stock price of Kwan Yong Holdings is HK$0.172. Therefore, Kwan Yong Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

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

HKSE:09998' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.38   Med: 0.6   Max: 0.81
Current: 0.54

During the past 8 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Kwan Yong Holdings was 0.81. The lowest was 0.38. And the median was 0.60.

HKSE:09998's Price-to-Projected-FCF is ranked better than
73.66% of 1196 companies
in the Construction industry
Industry Median: 0.95 vs HKSE:09998: 0.54

Kwan Yong Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for Kwan Yong 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.

Kwan Yong Holdings Intrinsic Value: Projected FCF Chart

Kwan Yong Holdings Annual Data
Trend Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial - - - 0.18 0.32

Kwan Yong Holdings Semi-Annual Data
Jun17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24
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 - 0.18 - 0.32 -

Competitive Comparison of Kwan Yong Holdings's Intrinsic Value: Projected FCF

For the Engineering & Construction subindustry, Kwan Yong 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.


Kwan Yong Holdings's Price-to-Projected-FCF Distribution in the Construction Industry

For the Construction industry and Industrials sector, Kwan Yong Holdings's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Kwan Yong Holdings's Price-to-Projected-FCF falls into.


;
;

Kwan Yong 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 Kwan Yong Holdings's Free Cash Flow(6 year avg) = HK$6.95.

Kwan Yong 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 (Jun24)*0.8)/Shares Outstanding (Diluted Average)
=(10.696602726433*6.9487142857143+225.414*0.8)/800.000
=0.32

* 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.


Kwan Yong Holdings  (HKSE:09998) 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.

Kwan Yong 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
=0.172/0.31832354521722
=0.54

* 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.


Kwan Yong Holdings Intrinsic Value: Projected FCF Related Terms

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


Kwan Yong Holdings Business Description

Traded in Other Exchanges
N/A
Address
11 Joo Koon Crescent, Singapore, SGP, 629022
Kwan Yong Holdings Ltd is engaged in the provision of building construction works in Singapore. The company constructs various types of buildings including institutional buildings such as educational institutions, hospitals and nursing homes; commercial buildings such as office buildings and restaurants; and industrial and residential buildings. The projects of the company include Childcare at Rivervale, Childcare at Punggol Drive, Alexandra Primary School, Ngee Ann Polytechnic, and others. It has three segments; Construction, Property, and Corporate. The majority of its revenue is generated from the Construction segment which provides general building and construction services. Geographically, the company derives revenue from its customers based in Singapore.
Executives
Ideal Smart Ventures Limited 2101 Beneficial owner
Kwan Mei Kam 2201 Interest of corporation controlled by you
Tay Yen Hua 2201 Interest of corporation controlled by you

Kwan Yong Holdings Headlines

No Headlines