GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » A P Moller Maersk AS (OCSE:MAERSK B) » Definitions » Intrinsic Value: Projected FCF

A P Moller Maersk AS (OCSE:MAERSK B) Intrinsic Value: Projected FCF : kr87,546.75 (As of Jun. 03, 2025)


View and export this data going back to 1993. Start your Free Trial

What is A P Moller Maersk AS 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), A P Moller Maersk AS's Intrinsic Value: Projected FCF is kr87,546.75. The stock price of A P Moller Maersk AS is kr12045.00. Therefore, A P Moller Maersk AS's Price-to-Intrinsic-Value-Projected-FCF of today is 0.1.

The historical rank and industry rank for A P Moller Maersk AS's Intrinsic Value: Projected FCF or its related term are showing as below:

OCSE:MAERSK B' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.01   Med: 0.76   Max: 1.34
Current: 0.14

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of A P Moller Maersk AS was 1.34. The lowest was 0.01. And the median was 0.76.

OCSE:MAERSK B's Price-to-Projected-FCF is ranked better than
98.03% of 709 companies
in the Transportation industry
Industry Median: 0.8 vs OCSE:MAERSK B: 0.14

A P Moller Maersk AS Intrinsic Value: Projected FCF Historical Data

The historical data trend for A P Moller Maersk AS'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.

A P Moller Maersk AS Intrinsic Value: Projected FCF Chart

A P Moller Maersk AS 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 12,710.60 29,315.27 66,597.86 59,918.14 89,593.24

A P Moller Maersk AS 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 60,353.05 63,196.67 86,067.34 89,593.24 87,546.75

Competitive Comparison of A P Moller Maersk AS's Intrinsic Value: Projected FCF

For the Marine Shipping subindustry, A P Moller Maersk AS'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.


A P Moller Maersk AS's Price-to-Projected-FCF Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, A P Moller Maersk AS's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where A P Moller Maersk AS's Price-to-Projected-FCF falls into.


;
;

A P Moller Maersk AS 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 A P Moller Maersk AS's Free Cash Flow(6 year avg) = kr80,805.64.

A P Moller Maersk AS'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)
=(13.228282734574*80805.644+382283.314*0.8)/15.703
=87,546.75

* 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.


A P Moller Maersk AS  (OCSE:MAERSK B) 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.

A P Moller Maersk AS's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=12045.00/87546.746263854
=0.14

* 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.


A P Moller Maersk AS Intrinsic Value: Projected FCF Related Terms

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


A P Moller Maersk AS Business Description

Address
Esplanaden 50, Copenhagen, DNK, 1263
Denmark-listed A.P. Moller-Maersk operates trade, shipping, logistics and terminal assets globally. The oceans segment, the largest contributor to group revenue and earnings, has the second-largest oceangoing shipping capacity globally. Maersk has acquired several logistics firms in the past couple of years and plans for the segment to be the company's growth engine. Over the past few years, Maersk has divested noncore operations, such as its long-standing stakes in Danske Bank and Dansk Supermarked as well as its oil and gas operations and ocean towing.

A P Moller Maersk AS Headlines

No Headlines