GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Mold-Tek Technologies Ltd (NSE:MOLDTECH) » Definitions » Intrinsic Value: Projected FCF

Mold-Tek Technologies (NSE:MOLDTECH) Intrinsic Value: Projected FCF : ₹104.90 (As of Jun. 03, 2025)


View and export this data going back to 2016. Start your Free Trial

What is Mold-Tek Technologies 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 (2025-06-03), Mold-Tek Technologies's Intrinsic Value: Projected FCF is ₹104.90. The stock price of Mold-Tek Technologies is ₹138.68. Therefore, Mold-Tek Technologies's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

The historical rank and industry rank for Mold-Tek Technologies's Intrinsic Value: Projected FCF or its related term are showing as below:

NSE:MOLDTECH' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.9   Med: 1.95   Max: 4.9
Current: 1.32

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Mold-Tek Technologies was 4.90. The lowest was 0.90. And the median was 1.95.

NSE:MOLDTECH's Price-to-Projected-FCF is ranked worse than
61.94% of 1193 companies
in the Construction industry
Industry Median: 0.94 vs NSE:MOLDTECH: 1.32

Mold-Tek Technologies Intrinsic Value: Projected FCF Historical Data

The historical data trend for Mold-Tek Technologies'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.

Mold-Tek Technologies Intrinsic Value: Projected FCF Chart

Mold-Tek Technologies Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 33.60 45.51 53.07 82.01 105.12

Mold-Tek Technologies Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 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 - 105.12 - - -

Competitive Comparison of Mold-Tek Technologies's Intrinsic Value: Projected FCF

For the Engineering & Construction subindustry, Mold-Tek Technologies'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.


Mold-Tek Technologies's Price-to-Projected-FCF Distribution in the Construction Industry

For the Construction industry and Industrials sector, Mold-Tek Technologies's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Mold-Tek Technologies's Price-to-Projected-FCF falls into.


;
;

Mold-Tek Technologies 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 Mold-Tek Technologies's Free Cash Flow(6 year avg) = ₹136.98.

Mold-Tek Technologies'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 (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*136.97785714286+1216.513*0.8)/28.663
=104.98

* 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.


Mold-Tek Technologies  (NSE:MOLDTECH) 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.

Mold-Tek Technologies's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=138.68/104.98080458871
=1.32

* 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.


Mold-Tek Technologies Intrinsic Value: Projected FCF Related Terms

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


Mold-Tek Technologies Business Description

Traded in Other Exchanges
Address
Road Number 36, Jubilee Hills, Plot Number 700, Door No. 8-2-293/82/A/700, Hyderabad, TG, IND, 500033
Mold-Tek Technologies Ltd is an engineering and technology solutions provider company in India. It provides Structural Engineering and Detailing, Mechanical Engineering Services, and Information Technology Services. It operates through one segment, Engineering Services, and generates the majority of its revenue from the provision of structural engineering services.

Mold-Tek Technologies Headlines

No Headlines