GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Lilama 69-3 JSC. (HSTC:L63) » Definitions » Intrinsic Value: Projected FCF

Lilama 69-3 JSC. (HSTC:L63) Intrinsic Value: Projected FCF : ₫0.00 (As of Jun. 18, 2025)


View and export this data going back to 2016. Start your Free Trial

What is Lilama 69-3 JSC. 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 (2025-06-18), Lilama 69-3 JSC.'s Intrinsic Value: Projected FCF is ₫0.00. The stock price of Lilama 69-3 JSC. is ₫8100.00. Therefore, Lilama 69-3 JSC.'s Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Lilama 69-3 JSC.'s Intrinsic Value: Projected FCF or its related term are showing as below:

HSTC:L63's Price-to-Projected-FCF is not ranked *
in the Industrial Products industry.
Industry Median: 1.59
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Lilama 69-3 JSC. Intrinsic Value: Projected FCF Historical Data

The historical data trend for Lilama 69-3 JSC.'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.

Lilama 69-3 JSC. Intrinsic Value: Projected FCF Chart

Lilama 69-3 JSC. Annual Data
Trend
Intrinsic Value: Projected FCF

Lilama 69-3 JSC. Semi-Annual Data
Intrinsic Value: Projected FCF

Competitive Comparison of Lilama 69-3 JSC.'s Intrinsic Value: Projected FCF

For the Specialty Industrial Machinery subindustry, Lilama 69-3 JSC.'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.


Lilama 69-3 JSC.'s Price-to-Projected-FCF Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Lilama 69-3 JSC.'s Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Lilama 69-3 JSC.'s Price-to-Projected-FCF falls into.


;
;

Lilama 69-3 JSC. 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)



Lilama 69-3 JSC.  (HSTC:L63) 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.

Lilama 69-3 JSC.'s Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=8100.00/
=

* 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.


Lilama 69-3 JSC. Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Lilama 69-3 JSC.'s Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Lilama 69-3 JSC. Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
No. 515, Dien Bien Phu Street, Binh Han Ward, Hai Duong Province, Hai Duong City, VNM
Lilama 69-3 JSC.engages in processing, manufacturing, and installing equipment for industrial and civil factories, especially cement, thermal power, and hydroelectric plants; Processing and manufacturing mechanical equipment for export abroad and building new rivers and marine vessels. Its product offerings comprise spare parts, gears, flanges, Casting all kinds of pillows, Casting of the crawler excavator, Grinding balls, Crusher, Coal mill table liner, and Valves.

Lilama 69-3 JSC. Headlines

No Headlines