Kuoni Reisen Holding AG (LTS:0QPL) Intrinsic Value: Projected FCF : CHF0.00 (As of May. 25, 2024)

Kuoni Reisen Holding AG Intrinsic Value: Projected FCF Chart

Kuoni Reisen Holding AG Annual Data
	Trend	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Dec13	Dec14	Dec15
Intrinsic Value: Projected FCF		Get a 7-Day Free Trial					451.35	346.02	323.84	260.79	177.18

Kuoni Reisen Holding AG Quarterly Data
	Sep09	Dec09	Jun10	Sep10	Dec10	Jun11	Sep11	Dec11	Jun12	Sep12	Dec12	Jun13	Sep13	Dec13	Jun14	Sep14	Dec14	Jun15	Sep15	Dec15
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															-	260.79	-15.63	179.05	177.18

Competitive Comparison of Kuoni Reisen Holding AG's Intrinsic Value: Projected FCF

For the Leisure subindustry, Kuoni Reisen Holding AG'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.

Kuoni Reisen Holding AG's Price-to-Projected-FCF Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Kuoni Reisen Holding AG's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Kuoni Reisen Holding AG's Price-to-Projected-FCF falls into.

Kuoni Reisen Holding AG 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 Kuoni Reisen Holding AG's Free Cash Flow(6 year avg) = CHF27.28.

Kuoni Reisen Holding AG's Intrinsic Value: Projected FCF for today is calculated as

* 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.

Kuoni Reisen Holding AG  (LTS:0QPL) 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.

Kuoni Reisen Holding AG's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

* 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.

Kuoni Reisen Holding AG Intrinsic Value: Projected FCF Related Terms

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

Kuoni Reisen Holding AG (LTS:0QPL) Business Description