GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Melrose Industries PLC (OTCPK:MLSPF) » Definitions » Intrinsic Value: Projected FCF

Melrose Industries (Melrose Industries) Intrinsic Value: Projected FCF : $3.67 (As of May. 05, 2024)


View and export this data going back to 2013. Start your Free Trial

What is Melrose Industries 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 (2024-05-05), Melrose Industries's Intrinsic Value: Projected FCF is $3.67. The stock price of Melrose Industries is $7.9684. Therefore, Melrose Industries's Price-to-Intrinsic-Value-Projected-FCF of today is 2.2.

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

MLSPF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.1   Med: 0.76   Max: 2.17
Current: 2.17

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Melrose Industries was 2.17. The lowest was 0.10. And the median was 0.76.

MLSPF's Price-to-Projected-FCF is ranked worse than
63.1% of 1908 companies
in the Industrial Products industry
Industry Median: 1.57 vs MLSPF: 2.17

Melrose Industries Intrinsic Value: Projected FCF Historical Data

The historical data trend for Melrose Industries'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.

Melrose Industries Intrinsic Value: Projected FCF Chart

Melrose Industries 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 6.37 7.15 6.71 5.80 3.48

Melrose Industries 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 6.71 - 5.80 - 3.48

Competitive Comparison of Melrose Industries's Intrinsic Value: Projected FCF

For the Specialty Industrial Machinery subindustry, Melrose Industries'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.


Melrose Industries's Price-to-Projected-FCF Distribution in the Industrial Products Industry

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

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



Melrose Industries 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 Melrose Industries's Free Cash Flow(6 year avg) = $145.72.

Melrose Industries'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*145.72414285714+4515.19*0.8)/1405.000
=3.56

* 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.


Melrose Industries  (OTCPK:MLSPF) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=7.9684/3.5583609081997
=2.24

* 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.


Melrose Industries Intrinsic Value: Projected FCF Related Terms

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


Melrose Industries (Melrose Industries) Business Description

Traded in Other Exchanges
Address
5 Stratton Street, Stratton House, London, GBR, W1J 8LA
Melrose Industries PLC owns manufacturing and industrial businesses operating in several different geographical regions and sectors. Its operating segments consist of Aerospace; Automotive; Powder Metallurgy and Other Industrial segment. The aerospace segment is a multi-technology supplier of both civil and defense air frames and engine structures. The automotive segment is a technology and systems engineer which designs, develops, manufactures, and integrates an extensive range of driveline technologies, including electric vehicle components. The powder Metallurgy segment provides precision powder metal parts for the automotive and industrial sectors, as well as the production of powder metal. Other Industrial segment comprises the Group's Ergotron business.

Melrose Industries (Melrose Industries) Headlines

From GuruFocus

Invesco European Growth Fund 4th-Quarter Performance Commentary

By Sydnee Gatewood Sydnee Gatewood 01-24-2020

Melrose Industries: Aerospace Is Improving

By The City Letter 07-12-2022

When the Facts Change, We Change Our Minds (Anatomy of a Sale)

By Vitaliy Katsenelson Vitaliy Katsenelson 07-07-2020

Invesco European Growth Fund's 1st-Quarter Buys

By Margaret Moran Margaret Moran 04-01-2020