GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » National Shipping Company of Saudi Arabia (SAU:4030) » Definitions » Intrinsic Value: Projected FCF

National Shipping Company ofudi Arabia (SAU:4030) Intrinsic Value: Projected FCF : ﷼23.96 (As of Jun. 23, 2025)


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

What is National Shipping Company ofudi Arabia 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 (2025-06-23), National Shipping Company ofudi Arabia's Intrinsic Value: Projected FCF is ﷼23.96. The stock price of National Shipping Company ofudi Arabia is ﷼30.00. Therefore, National Shipping Company ofudi Arabia's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

The historical rank and industry rank for National Shipping Company ofudi Arabia's Intrinsic Value: Projected FCF or its related term are showing as below:

SAU:4030' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.72   Med: 1.44   Max: 4.62
Current: 1.25

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of National Shipping Company ofudi Arabia was 4.62. The lowest was 0.72. And the median was 1.44.

SAU:4030's Price-to-Projected-FCF is ranked worse than
67.61% of 707 companies
in the Transportation industry
Industry Median: 0.8 vs SAU:4030: 1.25

National Shipping Company ofudi Arabia Intrinsic Value: Projected FCF Historical Data

The historical data trend for National Shipping Company ofudi Arabia'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.

National Shipping Company ofudi Arabia Intrinsic Value: Projected FCF Chart

National Shipping Company ofudi Arabia 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 17.81 17.73 20.03 28.99 28.31

National Shipping Company ofudi Arabia 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 30.27 33.86 33.54 28.31 23.96

Competitive Comparison of National Shipping Company ofudi Arabia's Intrinsic Value: Projected FCF

For the Marine Shipping subindustry, National Shipping Company ofudi Arabia'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.


National Shipping Company ofudi Arabia's Price-to-Projected-FCF Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, National Shipping Company ofudi Arabia's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where National Shipping Company ofudi Arabia's Price-to-Projected-FCF falls into.


;
;

National Shipping Company ofudi Arabia 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 National Shipping Company ofudi Arabia's Free Cash Flow(6 year avg) = ﷼466.36.

National Shipping Company ofudi Arabia'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)
=(13.689378362526*466.36288+14127.188*0.8)/738.281
=23.96

* 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.


National Shipping Company ofudi Arabia  (SAU:4030) 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.

National Shipping Company ofudi Arabia's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=30.00/23.955605411161
=1.25

* 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.


National Shipping Company ofudi Arabia Intrinsic Value: Projected FCF Related Terms

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


National Shipping Company ofudi Arabia Business Description

Traded in Other Exchanges
N/A
Address
Olaya Towers, Tower B, P.O. Box 8931, 12th - 15th Floor, Olaya District, Riyadh, SAU, 12213
National Shipping Company of Saudi Arabia engaged in purchasing, selling and operating vessels for the coordination of transport & storage on board vessels, transportation of cargo, cargo clearance, agencies for maritime shipping companies and all marine transport activities. The Group performs its operations through four segments which are Transportation of oil, Transportation of chemicals, Logistics and Transportation of dry bulk. The company earns maximum revenue from the Transportation of oil segment which is provider of crude oil transportation services.

National Shipping Company ofudi Arabia Headlines

No Headlines