GURUFOCUS.COM » STOCK LIST » Basic Materials » Agriculture » The Southern Fertilizer JSC (STC:SFG) » Definitions » Intrinsic Value: Projected FCF

The Southern Fertilizer JSC (STC:SFG) Intrinsic Value: Projected FCF : ₫15,811.17 (As of Jun. 18, 2025)


View and export this data going back to 2014. Start your Free Trial

What is The Southern Fertilizer JSC 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 (2025-06-18), The Southern Fertilizer JSC's Intrinsic Value: Projected FCF is ₫15,811.17. The stock price of The Southern Fertilizer JSC is ₫13000.00. Therefore, The Southern Fertilizer JSC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

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

STC:SFG' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.18   Med: 0.44   Max: 0.88
Current: 0.82

During the past 12 years, the highest Price-to-Intrinsic-Value-Projected-FCF of The Southern Fertilizer JSC was 0.88. The lowest was 0.18. And the median was 0.44.

STC:SFG's Price-to-Projected-FCF is ranked better than
60.11% of 178 companies
in the Agriculture industry
Industry Median: 1.055 vs STC:SFG: 0.82

The Southern Fertilizer JSC Intrinsic Value: Projected FCF Historical Data

The historical data trend for The Southern Fertilizer JSC'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.

The Southern Fertilizer JSC Intrinsic Value: Projected FCF Chart

The Southern Fertilizer JSC 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 20,275.79 21,177.58 21,888.26 29,514.13 20,507.03

The Southern Fertilizer JSC 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 23,341.71 25,567.20 28,061.69 20,507.03 15,811.17

Competitive Comparison of The Southern Fertilizer JSC's Intrinsic Value: Projected FCF

For the Agricultural Inputs subindustry, The Southern Fertilizer JSC'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.


The Southern Fertilizer JSC's Price-to-Projected-FCF Distribution in the Agriculture Industry

For the Agriculture industry and Basic Materials sector, The Southern Fertilizer JSC's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

The Southern Fertilizer JSC 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 The Southern Fertilizer JSC's Free Cash Flow(6 year avg) = ₫23,948.75.

The Southern Fertilizer JSC'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)
=(9.7180950547477*23948.7488+655714.517*0.8)/47.897
=15,811.17

* 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.


The Southern Fertilizer JSC  (STC:SFG) 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.

The Southern Fertilizer JSC's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=13000.00/15811.174622224
=0.82

* 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.


The Southern Fertilizer JSC Intrinsic Value: Projected FCF Related Terms

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


The Southern Fertilizer JSC Business Description

Traded in Other Exchanges
N/A
Address
125B Cach Mang Thang Tam Street, District 3, Ho Chi Minh City, VNM
The Southern Fertilizer JSC is engaged in the production and sale of fertilizers. The company's products include NPK fertilizers, Organic fertilizers, Water leaves fertilizers, Foliar fertilizer powder, superphosphate, and others.

The Southern Fertilizer JSC Headlines

From GuruFocus

StanCorp Financial Group Inc. (SFG) President & CEO Greg J Ness sells 15,000 Shares

By GuruFocus Research GuruFocus Editor 05-05-2010

StanCorp Financial Group Inc. (SFG) President & CEO Greg J Ness sells 3,000 Shares

By GuruFocus Research GuruFocus Editor 03-11-2010

StanCorp Financial Group Inc. (SFG) President & CEO Greg J Ness sells 10,000 Shares

By GuruFocus Research GuruFocus Editor 12-16-2010

Mario Gabelli Comments on StanCorp Financial Group Inc.

By Holly LaFon Holly LaFon 01-29-2016