GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Hannan Metals Ltd (STU:C8MQ) » Definitions » Intrinsic Value: Projected FCF

Hannan Metals (STU:C8MQ) Intrinsic Value: Projected FCF : €-0.06 (As of Jun. 23, 2025)


View and export this data going back to 2006. Start your Free Trial

What is Hannan Metals 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), Hannan Metals's Intrinsic Value: Projected FCF is €-0.06. The stock price of Hannan Metals is €0.635. Therefore, Hannan Metals's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Hannan Metals was 41.00. The lowest was 41.00. And the median was 41.00.

STU:C8MQ's Price-to-Projected-FCF is not ranked *
in the Metals & Mining industry.
Industry Median: 1.55
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Hannan Metals Intrinsic Value: Projected FCF Historical Data

The historical data trend for Hannan Metals'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.

Hannan Metals Intrinsic Value: Projected FCF Chart

Hannan Metals Annual Data
Trend May15 May16 May17 May18 May19 May20 May21 May22 May23 May24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.05 -0.07 -0.07 -0.08 -0.08

Hannan Metals Quarterly Data
May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25
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 -0.09 -0.08 -0.05 -0.06 -0.06

Competitive Comparison of Hannan Metals's Intrinsic Value: Projected FCF

For the Other Industrial Metals & Mining subindustry, Hannan Metals'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.


Hannan Metals's Price-to-Projected-FCF Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Hannan Metals's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

Hannan Metals 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 Hannan Metals's Free Cash Flow(6 year avg) = €-1.46.

Hannan Metals'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 (Feb25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-1.4576+6.466*0.8)/120.152
=-0.07

* 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.


Hannan Metals  (STU:C8MQ) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.635/-0.072442110712084
=

* 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.


Hannan Metals Intrinsic Value: Projected FCF Related Terms

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


Hannan Metals Business Description

Traded in Other Exchanges
Address
1090 West Georgia Street, Suite 1305, Vancouver, BC, CAN, V6E 3V7
Hannan Metals Ltd is a Canada-based junior mineral exploration company engaged in the acquisition and exploration of mineral properties. Its project portfolio includes the Valiente Copper Gold Project and the San Martin JV Project in Peru. It also holds certain core licenses for the Clare Project in Ireland. The company operates in one reportable segment, the exploration and evaluation of unproven exploration and evaluation assets. Geographically, it operates in Canada, Ireland, and Peru.

Hannan Metals Headlines

No Headlines