GURUFOCUS.COM » STOCK LIST » Basic Materials » Forest Products » BillerudKorsnas AB (OSTO:BILL BTA) » Definitions » Intrinsic Value: Projected FCF

BillerudKorsnas AB (OSTO:BILL BTA) Intrinsic Value: Projected FCF : kr117.41 (As of Jul. 21, 2025)


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

What is BillerudKorsnas AB 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 (2025-07-21), BillerudKorsnas AB's Intrinsic Value: Projected FCF is kr117.41. The stock price of BillerudKorsnas AB is kr63.00. Therefore, BillerudKorsnas AB's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

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

OSTO:BILL BTA' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.54   Med: 1.23   Max: 1.9
Current: 0.54

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of BillerudKorsnas AB was 1.90. The lowest was 0.54. And the median was 1.23.

OSTO:BILL BTA's Price-to-Projected-FCF is ranked better than
57.21% of 222 companies
in the Forest Products industry
Industry Median: 0.625 vs OSTO:BILL BTA: 0.54

BillerudKorsnas AB Intrinsic Value: Projected FCF Historical Data

The historical data trend for BillerudKorsnas AB'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.

BillerudKorsnas AB Intrinsic Value: Projected FCF Chart

BillerudKorsnas AB 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 - - - - -

BillerudKorsnas AB Quarterly Data
Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25
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 - - - - -

Competitive Comparison of BillerudKorsnas AB's Intrinsic Value: Projected FCF

For the Paper & Paper Products subindustry, BillerudKorsnas AB'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.


BillerudKorsnas AB's Price-to-Projected-FCF Distribution in the Forest Products Industry

For the Forest Products industry and Basic Materials sector, BillerudKorsnas AB's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

BillerudKorsnas AB 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 BillerudKorsnas AB's Free Cash Flow(6 year avg) = kr1,268.64.

BillerudKorsnas AB'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 (Jun25)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*1268.64+27571*0.8)/103.406
=395.65

* 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.


BillerudKorsnas AB  (OSTO:BILL BTA) 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.

BillerudKorsnas AB's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=63.00/395.64586673696
=0.16

* 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.


BillerudKorsnas AB Intrinsic Value: Projected FCF Related Terms

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


BillerudKorsnas AB Business Description

Traded in Other Exchanges
Address
Evenemangsgatan 17, P.O. Box 703, Solna, Stockholm, SWE, SE-169 27
Billerud AB produces a variety of packaging, paper, and board products. Its product offerings include Cartonboard, Sack Paper, Coated Web, Hardwood Pulp, and Containerboard among others. Billerud organizes itself into three segments: Region Europe which also generates key revenue, Region North America, and Solutions and Other.

BillerudKorsnas AB Headlines

No Headlines