GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Synthomer PLC (LSE:SYNT) » Definitions » Intrinsic Value: Projected FCF

Synthomer (LSE:SYNT) Intrinsic Value: Projected FCF : £20.41 (As of May. 01, 2024)


View and export this data going back to 1971. Start your Free Trial

What is Synthomer 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 (2024-05-01), Synthomer's Intrinsic Value: Projected FCF is £20.41. The stock price of Synthomer is £2.60. Therefore, Synthomer's Price-to-Intrinsic-Value-Projected-FCF of today is 0.1.

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

LSE:SYNT' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.09   Med: 1.32   Max: 1.99
Current: 0.13

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Synthomer was 1.99. The lowest was 0.09. And the median was 1.32.

LSE:SYNT's Price-to-Projected-FCF is ranked better than
99.44% of 1071 companies
in the Chemicals industry
Industry Median: 1.25 vs LSE:SYNT: 0.13

Synthomer Intrinsic Value: Projected FCF Historical Data

The historical data trend for Synthomer'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.

Synthomer Intrinsic Value: Projected FCF Chart

Synthomer Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 23.62 23.34 34.75 26.84 20.41

Synthomer Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
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 34.75 - 26.84 - 20.41

Competitive Comparison of Synthomer's Intrinsic Value: Projected FCF

For the Specialty Chemicals subindustry, Synthomer'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.


Synthomer's Price-to-Projected-FCF Distribution in the Chemicals Industry

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

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



Synthomer 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 Synthomer's Free Cash Flow(6 year avg) = £87.04.

Synthomer'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 (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*87.042857142857+1148.6*0.8)/85.633
=20.41

* 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.


Synthomer  (LSE:SYNT) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=2.60/20.407536859824
=0.13

* 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.


Synthomer Intrinsic Value: Projected FCF Related Terms

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


Synthomer (LSE:SYNT) Business Description

Industry
Traded in Other Exchanges
Address
45 Pall Mall, London, GBR, SW1Y 5JG
Synthomer PLC is a specialty chemicals company. It supplies a variety of chemicals including latex and adhesives, which are used in a wide range of markets such as construction, coatings, textiles, paper, and healthcare. The company's products include styrene-butadiene rubber, which is used to make coated paper, packaging, bindings for carpet, foam mattresses, pillows and shoes; and nitrile butadiene latex used to make medical gloves and catheters, among others. The company organizes itself into five segments: performance elastomers, functional solutions, industrial specialties, adhesive Technologies and acrylate monomers. A vast majority of the company's revenue is generated by the performance elastomers and functional solutions segments combined.

Synthomer (LSE:SYNT) Headlines

From GuruFocus

Syntel to Present at Investor Conference

By Marketwired Marketwired 05-29-2018

Gurus Find Hot Information Technology Stocks

By James Li James Li 06-10-2016

Syntel Inc.: Value at a Value Price

By MV Research maziume 01-03-2017

Syntel Inc. Reports Operating Results (10-Q)

By gurufocus 10qk 11-08-2010

Syntel Inc. (SYNT) Chairman, 10% Owner Bharat Desai sells 2,610,000 Shares

By GuruFocus Research GuruFocus Editor 11-22-2010

Syntel to Present at Investor Conference

By Marketwired Marketwired 05-10-2018

Insiders Are Investing in Syntel

By Kyle Ferguson Kyle Ferguson 04-27-2017

Syntel: A contrarian's delight

By nicklaskastrup Dhandoisms 05-15-2015

Third Avenue Management Comments on Syntel

By Holly LaFon 07-02-2013

Syntel to Present at Investor Conference

By Marketwired Marketwired 05-08-2018