GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » National Aluminum Products Co SAOG (MUS:NAPI) » Definitions » Intrinsic Value: Projected FCF

National Aluminum Products CoOG (MUS:NAPI) Intrinsic Value: Projected FCF : ر.ع0.00 (As of Jun. 12, 2025)


View and export this data going back to 2004. Start your Free Trial

What is National Aluminum Products CoOG 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 (2025-06-12), National Aluminum Products CoOG's Intrinsic Value: Projected FCF is ر.ع0.00. The stock price of National Aluminum Products CoOG is ر.ع0.10. Therefore, National Aluminum Products CoOG's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

MUS:NAPI's Price-to-Projected-FCF is not ranked *
in the Metals & Mining industry.
Industry Median: 1.55
* Ranked among companies with meaningful Price-to-Projected-FCF only.

National Aluminum Products CoOG Intrinsic Value: Projected FCF Historical Data

The historical data trend for National Aluminum Products CoOG'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.

National Aluminum Products CoOG Intrinsic Value: Projected FCF Chart

National Aluminum Products CoOG Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.51 -0.62 -0.23 0.42 -

National Aluminum Products CoOG Quarterly Data
Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar22 Jun22 Mar23 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 -0.23 -0.26 0.07 0.15 -

Competitive Comparison of National Aluminum Products CoOG's Intrinsic Value: Projected FCF

For the Aluminum subindustry, National Aluminum Products CoOG'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.


National Aluminum Products CoOG's Price-to-Projected-FCF Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, National Aluminum Products CoOG's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where National Aluminum Products CoOG's Price-to-Projected-FCF falls into.


;
;

National Aluminum Products CoOG 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 National Aluminum Products CoOG's Free Cash Flow(6 year avg) = ر.ع0.50.

National Aluminum Products CoOG'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*0.4952+-2.748/0.8)/8.571
=0.15

* 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.


National Aluminum Products CoOG  (MUS:NAPI) 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.

National Aluminum Products CoOG's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.10/0.14927991019972
=0.67

* 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.


National Aluminum Products CoOG Intrinsic Value: Projected FCF Related Terms

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


National Aluminum Products CoOG Business Description

Traded in Other Exchanges
N/A
Address
Road No. 7 , Next to Raha Polyproducts, 7 Rusayl Industrial Estate, P.O. Box 15, Rusayl, OMN, 124
National Aluminum Products Co SAOG is engaged in the manufacturing and sale of aluminum and its related products. The company offers a range of aluminum profile extrusions in finishes that help in functional modern design specifications. Its various processes include extrusion process, anodizing, powder coating, wood finish, thermal crimping and packaging and delivery. The extrusion presses are complemented by one anodizing line and two powder coating lines. In addition, the company also houses two wood finish lines and a crimping and bending facility.

National Aluminum Products CoOG Headlines

No Headlines