GURUFOCUS.COM » STOCK LIST » Technology » Hardware » San Lien Technology Corp (ROCO:5493) » Definitions » Intrinsic Value: Projected FCF

San Lien Technology (ROCO:5493) Intrinsic Value: Projected FCF : NT$120.68 (As of May. 31, 2025)


View and export this data going back to 2001. Start your Free Trial

What is San Lien Technology 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 (2025-05-31), San Lien Technology's Intrinsic Value: Projected FCF is NT$120.68. The stock price of San Lien Technology is NT$70.00. Therefore, San Lien Technology's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

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

ROCO:5493' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.4   Med: 0.57   Max: 0.89
Current: 0.58

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of San Lien Technology was 0.89. The lowest was 0.40. And the median was 0.57.

ROCO:5493's Price-to-Projected-FCF is ranked better than
83.37% of 1678 companies
in the Hardware industry
Industry Median: 1.34 vs ROCO:5493: 0.58

San Lien Technology Intrinsic Value: Projected FCF Historical Data

The historical data trend for San Lien Technology'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.

San Lien Technology Intrinsic Value: Projected FCF Chart

San Lien Technology 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 69.57 74.98 77.91 102.73 129.64

San Lien Technology 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 96.27 114.31 121.57 129.64 120.68

Competitive Comparison of San Lien Technology's Intrinsic Value: Projected FCF

For the Electronic Components subindustry, San Lien Technology'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.


San Lien Technology's Price-to-Projected-FCF Distribution in the Hardware Industry

For the Hardware industry and Technology sector, San Lien Technology's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where San Lien Technology's Price-to-Projected-FCF falls into.


;
;

San Lien Technology 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 San Lien Technology's Free Cash Flow(6 year avg) = NT$253.34.

San Lien Technology'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)
=(14.862653310476*253.34272+1884.843*0.8)/43.697
=120.68

* 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.


San Lien Technology  (ROCO:5493) 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.

San Lien Technology's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=70.00/120.67692098068
=0.58

* 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.


San Lien Technology Intrinsic Value: Projected FCF Related Terms

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


San Lien Technology Business Description

Traded in Other Exchanges
N/A
Address
5th Floor-3 , 390 Fu-Hsing S. Road, Section 1, Da-An District, Taipei, TWN, 106470
San Lien Technology Corp is engaged in the design, manufacturing, sales and system syndication of factory automation machinery and environmental protection facilities; system syndication of remote sensing, power monitoring, ocean monitoring, meteorological observation and navigation system; semiconductor equipment of plant; installation and sales of civil engineering safety monitoring technology service and geotechnical engineering safety monitoring technology service and other. The Groups reportable segment are Automatic monitoring business, Electronic material business, Sensing and equipment business overseas and Other. Majority of revenue is generated from the Automatic monitoring business segment. Geographically, it operates in Taiwan, Asia, and Others.

San Lien Technology Headlines

No Headlines