GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Insimbi Industrial Holdings Ltd (JSE:ISB) » Definitions » Intrinsic Value: Projected FCF

Insimbi Industrial Holdings (JSE:ISB) Intrinsic Value: Projected FCF : R3.51 (As of Jun. 22, 2025)


View and export this data going back to 2008. Start your Free Trial

What is Insimbi Industrial 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 (2025-06-22), Insimbi Industrial Holdings's Intrinsic Value: Projected FCF is R3.51. The stock price of Insimbi Industrial Holdings is R0.69. Therefore, Insimbi Industrial Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

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

JSE:ISB' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.17   Med: 0.41   Max: 1.59
Current: 0.2

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Insimbi Industrial Holdings was 1.59. The lowest was 0.17. And the median was 0.41.

JSE:ISB's Price-to-Projected-FCF is ranked better than
99.17% of 1931 companies
in the Industrial Products industry
Industry Median: 1.59 vs JSE:ISB: 0.20

Insimbi Industrial Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for Insimbi Industrial 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.

Insimbi Industrial Holdings Intrinsic Value: Projected FCF Chart

Insimbi Industrial Holdings Annual Data
Trend Feb16 Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.15 3.33 4.53 4.56 3.51

Insimbi Industrial Holdings Semi-Annual Data
Aug15 Feb16 Aug16 Feb17 Aug17 Feb18 Aug18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24 Aug24 Feb25
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 4.53 - 4.56 - 3.51

Competitive Comparison of Insimbi Industrial Holdings's Intrinsic Value: Projected FCF

For the Metal Fabrication subindustry, Insimbi Industrial 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.


Insimbi Industrial Holdings's Price-to-Projected-FCF Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Insimbi Industrial Holdings's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

Insimbi Industrial 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 Insimbi Industrial Holdings's Free Cash Flow(6 year avg) = R77.86.

Insimbi Industrial 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 (Feb25)*0.8)/Shares Outstanding (Diluted Average)
=(9.8522006035458*77.864571428571+556.238*0.8)/345.121
=3.51

* 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.


Insimbi Industrial Holdings  (JSE:ISB) 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.

Insimbi Industrial 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
=0.69/3.5121820394105
=0.20

* 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.


Insimbi Industrial Holdings Intrinsic Value: Projected FCF Related Terms

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


Insimbi Industrial Holdings Business Description

Traded in Other Exchanges
N/A
Address
359 Crocker Road, Wadeville, Extension 4, Germiston, Johannesburg, GT, ZAF, 1407
Insimbi Industrial Holdings Ltd is a South Africa based company engaged in providing commodities like ferrous and non-ferrous alloys to the steel, aluminum, cement and foundry industries. In addition, it also operates in refractory materials and plastics division. The company's business segments are Non-ferrous, Ferrous, Refractory and Plastics. The group generates the majority of the revenue from the Non-ferrous segment. Non-ferrous segment consists of the divisions which service the foundry and non-ferrous industry, both automotive and heavy, aluminum industry and the powder coating industry. The company exports internationally and derives its key revenue from South Africa.

Insimbi Industrial Holdings Headlines

No Headlines