GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Duratek Inc (ROCO:8098) » Definitions » Intrinsic Value: Projected FCF

Duratek (ROCO:8098) Intrinsic Value: Projected FCF : NT$0.00 (As of Jun. 16, 2025)


View and export this data going back to 2000. Start your Free Trial

What is Duratek 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 (2025-06-16), Duratek's Intrinsic Value: Projected FCF is NT$0.00. The stock price of Duratek is NT$308.50. Therefore, Duratek's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

ROCO:8098's Price-to-Projected-FCF is not ranked *
in the Semiconductors industry.
Industry Median: 1.695
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Duratek Intrinsic Value: Projected FCF Historical Data

The historical data trend for Duratek'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.

Duratek Intrinsic Value: Projected FCF Chart

Duratek Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
- - - - -

Duratek Semi-Annual Data
Dec20 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24
Intrinsic Value: Projected FCF Get a 7-Day Free Trial - - - - -

Competitive Comparison of Duratek's Intrinsic Value: Projected FCF

For the Semiconductor Equipment & Materials subindustry, Duratek'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.


Duratek's Price-to-Projected-FCF Distribution in the Semiconductors Industry

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

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


;
;

Duratek 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)



Duratek  (ROCO:8098) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=308.50/
=

* 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.


Duratek Intrinsic Value: Projected FCF Related Terms

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


Duratek Business Description

Industry
Traded in Other Exchanges
N/A
Address
NO.320, Section 1, Huan Dung Road, Tainan Science-Based Industrial Park, Tainan, TWN
Duratek Inc manufactures semiconductor spare parts and equipments. Its products include CVD shower plate, heater, chamber kits, susceptor, collimator, and ceramic susecptor, among others. The company is specialized in precision machining, anodization, E-Bean welding, plasma coating, brazing.

Duratek Headlines

No Headlines