GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Pioneer Cement Ltd (KAR:PIOC) » Definitions » Intrinsic Value: Projected FCF

Pioneer Cement (KAR:PIOC) Intrinsic Value: Projected FCF : ₨457.50 (As of Jun. 19, 2025)


View and export this data going back to 1992. Start your Free Trial

What is Pioneer Cement 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 (2025-06-19), Pioneer Cement's Intrinsic Value: Projected FCF is ₨457.50. The stock price of Pioneer Cement is ₨207.52. Therefore, Pioneer Cement's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

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

KAR:PIOC' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.45   Med: 0.69   Max: 1.92
Current: 0.45

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Pioneer Cement was 1.92. The lowest was 0.45. And the median was 0.69.

KAR:PIOC's Price-to-Projected-FCF is ranked better than
78.14% of 311 companies
in the Building Materials industry
Industry Median: 0.8 vs KAR:PIOC: 0.45

Pioneer Cement Intrinsic Value: Projected FCF Historical Data

The historical data trend for Pioneer Cement'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.

Pioneer Cement Intrinsic Value: Projected FCF Chart

Pioneer Cement Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -90.52 -88.55 -69.49 45.17 249.59

Pioneer Cement Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 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 183.88 249.59 319.03 393.78 457.50

Competitive Comparison of Pioneer Cement's Intrinsic Value: Projected FCF

For the Building Materials subindustry, Pioneer Cement'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.


Pioneer Cement's Price-to-Projected-FCF Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, Pioneer Cement's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Pioneer Cement's Price-to-Projected-FCF falls into.


;
;

Pioneer Cement 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 Pioneer Cement's Free Cash Flow(6 year avg) = ₨4,512.41.

Pioneer Cement'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)
=(14.862653310476*4512.4104+46011.554*0.8)/227.049
=457.50

* 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.


Pioneer Cement  (KAR:PIOC) 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.

Pioneer Cement's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=207.52/457.50315821601
=0.45

* 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.


Pioneer Cement Intrinsic Value: Projected FCF Related Terms

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


Pioneer Cement Business Description

Traded in Other Exchanges
N/A
Address
64-B/I, Gulberg-III, Lahore, PB, PAK
Pioneer Cement Ltd is a cement producer. The company's production facility is situated at Chenki, District Khushab in Punjab Province. The product range consists of Ordinary Portland Cement and Sulphate Resistant Cement. Its Ordinary Portland Cement is used for all structural work including all kinds of concrete construction and Sulphate Resistant Cement is used where sulfate salts are present in the soil or in saline water. Geographically, the company operates within Pakistan and Afghanistan and generates a majority of its revenue from Pakistan.

Pioneer Cement Headlines

No Headlines