GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Camlin Fine Sciences Ltd (NSE:CAMLINFINE) » Definitions » Intrinsic Value: Projected FCF

Camlin Fine Sciences (NSE:CAMLINFINE) Intrinsic Value: Projected FCF : ₹24.07 (As of Jun. 07, 2025)


View and export this data going back to 2015. Start your Free Trial

What is Camlin Fine Sciences 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 (2025-06-07), Camlin Fine Sciences's Intrinsic Value: Projected FCF is ₹24.07. The stock price of Camlin Fine Sciences is ₹264.87. Therefore, Camlin Fine Sciences's Price-to-Intrinsic-Value-Projected-FCF of today is 11.0.

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

NSE:CAMLINFINE' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 3.93   Med: 7.3   Max: 18.54
Current: 11

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Camlin Fine Sciences was 18.54. The lowest was 3.93. And the median was 7.30.

NSE:CAMLINFINE's Price-to-Projected-FCF is ranked worse than
94.72% of 1098 companies
in the Chemicals industry
Industry Median: 1.19 vs NSE:CAMLINFINE: 11.00

Camlin Fine Sciences Intrinsic Value: Projected FCF Historical Data

The historical data trend for Camlin Fine Sciences'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.

Camlin Fine Sciences Intrinsic Value: Projected FCF Chart

Camlin Fine Sciences Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 18.54 7.35 -2.47 14.43 24.10

Camlin Fine Sciences Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 14.43 - - - 24.10

Competitive Comparison of Camlin Fine Sciences's Intrinsic Value: Projected FCF

For the Specialty Chemicals subindustry, Camlin Fine Sciences'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.


Camlin Fine Sciences's Price-to-Projected-FCF Distribution in the Chemicals Industry

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

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


;
;

Camlin Fine Sciences 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 Camlin Fine Sciences's Free Cash Flow(6 year avg) = ₹-274.33.

Camlin Fine Sciences'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 (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(11.069452086404*-274.329+9016.73*0.8)/173.158
=24.12

* 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.


Camlin Fine Sciences  (NSE:CAMLINFINE) 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.

Camlin Fine Sciences's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=264.87/24.120816125094
=10.98

* 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.


Camlin Fine Sciences Intrinsic Value: Projected FCF Related Terms

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


Camlin Fine Sciences Business Description

Traded in Other Exchanges
Address
CST Road, Kalina, Floor 2 to 5, In GS Point, Santacruz East, Mumbai, MH, IND, 400 098
Camlin Fine Sciences Ltd is engaged in research, development, manufacturing, commercializing, and marketing of specialty chemicals and blends. These chemicals are used in food, feed, animal and pet nutrition and industrial products. The Company has only one reportable segment, namely, Speciality Chemicals. The company's product portfolio consists of Shelf life solutions, Aroma ingredients, Performance chemicals and Health & Wellness. Shelf life extension solutions include antioxidant solutions which are used to increase the shelf life of oils and. Aroma vertical includes a production of Vanillin and Ethyl Vanillin. Performance Chemicals consist of Guaiacol, Veratrole, TBC, and MEHQ and are used in sectors such as food flavoring, pharmaceuticals intermediate fragrance industry.

Camlin Fine Sciences Headlines

No Headlines