GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Comptoir Group PLC (LSE:COM) » Definitions » Intrinsic Value: Projected FCF

Comptoir Group (LSE:COM) Intrinsic Value: Projected FCF : £0.24 (As of Jun. 22, 2025)


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

What is Comptoir Group 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), Comptoir Group's Intrinsic Value: Projected FCF is £0.24. The stock price of Comptoir Group is £0.0335. Therefore, Comptoir Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.1.

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

LSE:COM' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.14   Med: 0.38   Max: 5.25
Current: 0.14

During the past 12 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Comptoir Group was 5.25. The lowest was 0.14. And the median was 0.38.

LSE:COM's Price-to-Projected-FCF is ranked better than
95.15% of 227 companies
in the Restaurants industry
Industry Median: 1.06 vs LSE:COM: 0.14

Comptoir Group Intrinsic Value: Projected FCF Historical Data

The historical data trend for Comptoir Group'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.

Comptoir Group Intrinsic Value: Projected FCF Chart

Comptoir Group Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.07 0.11 0.16 0.22 0.24

Comptoir Group Semi-Annual Data
Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.16 - 0.22 - 0.24

Competitive Comparison of Comptoir Group's Intrinsic Value: Projected FCF

For the Restaurants subindustry, Comptoir Group'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.


Comptoir Group's Price-to-Projected-FCF Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Comptoir Group's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

Comptoir Group 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 Comptoir Group's Free Cash Flow(6 year avg) = £3.04.

Comptoir Group'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 (Dec24)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*3.0434285714286+1.533*0.8)/123.499
=0.24

* 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.


Comptoir Group  (LSE:COM) 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.

Comptoir Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.0335/0.24454376195115
=0.14

* 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.


Comptoir Group Intrinsic Value: Projected FCF Related Terms

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


Comptoir Group Business Description

Traded in Other Exchanges
N/A
Address
259-269 Old Marylebone Road, 6th Floor, Winchester House, London, GBR, NW1 5RA
Comptoir Group PLC is engaged in operating restaurants based on Lebanese and Eastern Mediterranean cuisine. The company also run Shawa which is a Lebanese grill concept offering lean grilled meats, rotisserie chicken, and fresh salads. The geographical segment of the company is the United Kingdom.

Comptoir Group Headlines