GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Rastar Group (SZSE:300043) » Definitions » Intrinsic Value: Projected FCF

Rastar Group (SZSE:300043) Intrinsic Value: Projected FCF : ¥1.52 (As of Jun. 14, 2025)


View and export this data going back to 2010. Start your Free Trial

What is Rastar Group 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 (2025-06-14), Rastar Group's Intrinsic Value: Projected FCF is ¥1.52. The stock price of Rastar Group is ¥4.55. Therefore, Rastar Group's Price-to-Intrinsic-Value-Projected-FCF of today is 3.0.

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

SZSE:300043' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.06   Med: 2.47   Max: 51
Current: 2.99

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Rastar Group was 51.00. The lowest was 1.06. And the median was 2.47.

SZSE:300043's Price-to-Projected-FCF is ranked worse than
82.34% of 572 companies
in the Travel & Leisure industry
Industry Median: 1.05 vs SZSE:300043: 2.99

Rastar Group Intrinsic Value: Projected FCF Historical Data

The historical data trend for Rastar Group'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.

Rastar Group Intrinsic Value: Projected FCF Chart

Rastar Group 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 2.47 1.32 1.05 1.93 1.48

Rastar Group 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 2.03 1.66 1.96 1.48 1.52

Competitive Comparison of Rastar Group's Intrinsic Value: Projected FCF

For the Leisure subindustry, Rastar Group'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.


Rastar Group's Price-to-Projected-FCF Distribution in the Travel & Leisure Industry

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

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


;
;

Rastar Group 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 Rastar Group's Free Cash Flow(6 year avg) = ¥70.28.

Rastar Group'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)
=(9.5203515959648*70.27888+1418.154*0.8)/1189.611
=1.52

* 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.


Rastar Group  (SZSE:300043) 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.

Rastar Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=4.55/1.5161282531606
=3.00

* 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.


Rastar Group Intrinsic Value: Projected FCF Related Terms

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


Rastar Group Business Description

Traded in Other Exchanges
N/A
Address
Xiadao Road, Xinghui Industril Park, Guang-Feng Industrial Zone, Shanghua Town, Chenghai District, Guangdong Province, Shantou, CHN, 510627
Rastar Group is a Chinese company involved in the development, manufacturing, and sale of model cars in China. It also manufactures RC auto model, Die cast car, Ride-on products, and baby safety car seats. The company sells its products in China and also exports its products to the international countries.
Executives
Lu Zui Lan Executives
Chen Yan Sheng Director
Zheng Ze Feng Directors, executives
You Shi Li Supervisors
Peng Fei Supervisors
Liu Yu Ling Executives
Huang Wen Sheng Securities Affairs Representative
Chen Yue Ping Supervisors
Cheng You Liang Supervisors
Huang Ting Director
Yang Nong Secretary, Director
Li Chun Guang Executives
Chen Feng Director
Tu Xin Director

Rastar Group Headlines

No Headlines