GURUFOCUS.COM » STOCK LIST » Financial Services » Insurance » Sanlam Kenya PLC (NAI:SLAM) » Definitions » Intrinsic Value: Projected FCF

Sanlam Kenya (NAI:SLAM) Intrinsic Value: Projected FCF : KES-40.32 (As of Jun. 23, 2025)


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

What is Sanlam Kenya 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 (2025-06-23), Sanlam Kenya's Intrinsic Value: Projected FCF is KES-40.32. The stock price of Sanlam Kenya is KES6.54. Therefore, Sanlam Kenya's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Sanlam Kenya was 0.85. The lowest was 0.50. And the median was 0.60.

NAI:SLAM's Price-to-Projected-FCF is not ranked *
in the Insurance industry.
Industry Median: 0.71
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Sanlam Kenya Intrinsic Value: Projected FCF Historical Data

The historical data trend for Sanlam Kenya'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.

Sanlam Kenya Intrinsic Value: Projected FCF Chart

Sanlam Kenya 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 -54.05 -62.66 -48.64 -39.68 -40.32

Sanlam Kenya Semi-Annual Data
Jun13 Dec13 Jun14 Dec14 Dec15 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 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 - -48.64 - -39.68 -40.32

Competitive Comparison of Sanlam Kenya's Intrinsic Value: Projected FCF

For the Insurance - Life subindustry, Sanlam Kenya'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.


Sanlam Kenya's Price-to-Projected-FCF Distribution in the Insurance Industry

For the Insurance industry and Financial Services sector, Sanlam Kenya's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

Sanlam Kenya 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 Sanlam Kenya's Free Cash Flow(6 year avg) = KES-1,129.91.

Sanlam Kenya'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*-1129.9098571429+1771.666*0.8)/229.615
=-40.68

* 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.


Sanlam Kenya  (NAI:SLAM) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=6.54/-40.675941518395
=

* 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.


Sanlam Kenya Intrinsic Value: Projected FCF Related Terms

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


Sanlam Kenya Business Description

Traded in Other Exchanges
N/A
Address
Sanlam Tower, Waiyaki Way, P.O Box 44041, Westlands, Nairobi, KEN, 00100
Sanlam Kenya PLC is engaged in the underwriting of all classes of long-term and short-term insurance businesses through its subsidiaries. The reporting business segments of the company are Life risk, Life savings, Non-life, and Investments. Life risk contracts provide protection against the risk of premature death, disability or critical illness and, in the case of annuity contracts, extended longevity; Life savings contracts provide both savings and protection; Non-life contracts to corporate and individual customers. The company generates all its revenue from Kenya.

Sanlam Kenya Headlines

No Headlines