GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Kyoritsu Maintenance Co Ltd (STU:648) » Definitions » Intrinsic Value: Projected FCF

Kyoritsu Maintenance Co (STU:648) Intrinsic Value: Projected FCF : €2.88 (As of Jun. 25, 2024)


View and export this data going back to 2024. Start your Free Trial

What is Kyoritsu Maintenance Co 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 (2024-06-25), Kyoritsu Maintenance Co's Intrinsic Value: Projected FCF is €2.88. The stock price of Kyoritsu Maintenance Co is €16.90. Therefore, Kyoritsu Maintenance Co's Price-to-Intrinsic-Value-Projected-FCF of today is 5.9.

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

STU:648' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 3.6   Med: 7.54   Max: 22
Current: 5.87

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Kyoritsu Maintenance Co was 22.00. The lowest was 3.60. And the median was 7.54.

STU:648's Price-to-Projected-FCF is ranked worse than
90.89% of 571 companies
in the Travel & Leisure industry
Industry Median: 1.13 vs STU:648: 5.87

Kyoritsu Maintenance Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Kyoritsu Maintenance Co'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.

Kyoritsu Maintenance Co Intrinsic Value: Projected FCF Chart

Kyoritsu Maintenance Co Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - 2.97

Kyoritsu Maintenance Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 - - - - 2.97

Competitive Comparison of Kyoritsu Maintenance Co's Intrinsic Value: Projected FCF

For the Lodging subindustry, Kyoritsu Maintenance Co'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.


Kyoritsu Maintenance Co's Price-to-Projected-FCF Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Kyoritsu Maintenance Co's Price-to-Projected-FCF distribution charts can be found below:

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



Kyoritsu Maintenance Co 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 Kyoritsu Maintenance Co's Free Cash Flow(6 year avg) = €-20.21.

Kyoritsu Maintenance Co'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 (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-20.206714285714+531.802*0.8)/90.898
=2.56

* 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.


Kyoritsu Maintenance Co  (STU:648) 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.

Kyoritsu Maintenance Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=16.90/2.5640451429162
=6.59

* 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.


Kyoritsu Maintenance Co Intrinsic Value: Projected FCF Related Terms

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


Kyoritsu Maintenance Co (STU:648) Business Description

Comparable Companies
Traded in Other Exchanges
Address
2-18-8 Soto-Kanda, Chiyoda-ku, Tokyo, JPN, 101-8621
Kyoritsu Maintenance Co., Ltd. operates six business segments: dormitory business, hotel business, Contracted Services Business, Food Services Business, Construction Business and Other Business in Japan. The Dormitory business offers student dormitory, corporate dormitory, Domeal and consigned dormitory. Hotel business includes Resort Hotel named Dormy Inn. Contracted Services Business offers services including building management and building construction work. Other business segment includes senior life business which manages houses for the elderly and Public Kyoritsu Partnership business (PKP) which includes consigned services business provided to regional government bodies. The Company generates maximum revenue from dormitory business.

Kyoritsu Maintenance Co (STU:648) Headlines

No Headlines