GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Education » MindChamps PreSchool Ltd (SGX:CNE) » Definitions » Intrinsic Value: Projected FCF

MindChamps PreSchool (SGX:CNE) Intrinsic Value: Projected FCF : S$0.74 (As of Sep. 21, 2024)


View and export this data going back to 2017. Start your Free Trial

What is MindChamps PreSchool 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 (2024-09-21), MindChamps PreSchool's Intrinsic Value: Projected FCF is S$0.74. The stock price of MindChamps PreSchool is S$0.141. Therefore, MindChamps PreSchool's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

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

SGX:CNE' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.18   Med: 0.35   Max: 0.51
Current: 0.19

During the past 10 years, the highest Price-to-Intrinsic-Value-Projected-FCF of MindChamps PreSchool was 0.51. The lowest was 0.18. And the median was 0.35.

SGX:CNE's Price-to-Projected-FCF is ranked better than
92.9% of 155 companies
in the Education industry
Industry Median: 0.76 vs SGX:CNE: 0.19

MindChamps PreSchool Intrinsic Value: Projected FCF Historical Data

The historical data trend for MindChamps PreSchool'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.

MindChamps PreSchool Intrinsic Value: Projected FCF Chart

MindChamps PreSchool Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only - 0.55 0.62 0.66 0.74

MindChamps PreSchool Semi-Annual Data
Dec14 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
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 - 0.66 - 0.74 -

Competitive Comparison of MindChamps PreSchool's Intrinsic Value: Projected FCF

For the Education & Training Services subindustry, MindChamps PreSchool'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.


MindChamps PreSchool's Price-to-Projected-FCF Distribution in the Education Industry

For the Education industry and Consumer Defensive sector, MindChamps PreSchool's Price-to-Projected-FCF distribution charts can be found below:

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



MindChamps PreSchool 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 MindChamps PreSchool's Free Cash Flow(6 year avg) = S$8.14.

MindChamps PreSchool'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 (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*8.1371428571429+72.385*0.8)/242.871
=0.74

* 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.


MindChamps PreSchool  (SGX:CNE) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.141/0.73638900166561
=0.19

* 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.


MindChamps PreSchool Intrinsic Value: Projected FCF Related Terms

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


MindChamps PreSchool Business Description

Traded in Other Exchanges
N/A
Address
6 Raffles Boulevard, No. 04-100 Marina Square, Singapore, SGP, 039594
MindChamps PreSchool Ltd is a Singapore-based investment holding company. Principally, it is engaged in the business of childcare services. The company operates through four segments, namely Education, Franchise, Corporate, and others. Its education segment provides childcare, education, and learning-related services for preschool children. The franchise segment is involved in the franchising of childcare services and enrichment classes. Its Corporate segment provides administrative support services and a corporate office. Its other segment comprises of higher education programs, business, and management consulting services. The company generates revenue mainly through services offered in the education segment. It operates in two geographical segments: Singapore and Australia.

MindChamps PreSchool Headlines

No Headlines