GURUFOCUS.COM » STOCK LIST » Technology » Software » Shenzhen Sunwin Intelligent Co Ltd (SZSE:300044) » Definitions » Intrinsic Value: Projected FCF

Shenzhen Sunwin Intelligent Co (SZSE:300044) Intrinsic Value: Projected FCF : ¥-0.35 (As of Jun. 05, 2025)


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

What is Shenzhen Sunwin Intelligent 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 (2025-06-05), Shenzhen Sunwin Intelligent Co's Intrinsic Value: Projected FCF is ¥-0.35. The stock price of Shenzhen Sunwin Intelligent Co is ¥3.43. Therefore, Shenzhen Sunwin Intelligent Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Shenzhen Sunwin Intelligent Co'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 Shenzhen Sunwin Intelligent Co was 60.79. The lowest was 18.54. And the median was 18.72.

SZSE:300044's Price-to-Projected-FCF is not ranked *
in the Software industry.
Industry Median: 1.66
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Shenzhen Sunwin Intelligent Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Shenzhen Sunwin Intelligent 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.

Shenzhen Sunwin Intelligent Co Intrinsic Value: Projected FCF Chart

Shenzhen Sunwin Intelligent Co 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 -2.84 -1.47 -1.27 -0.56 -0.28

Shenzhen Sunwin Intelligent Co 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 -0.47 -0.13 0.28 -0.28 -0.35

Competitive Comparison of Shenzhen Sunwin Intelligent Co's Intrinsic Value: Projected FCF

For the Software - Application subindustry, Shenzhen Sunwin Intelligent 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.


Shenzhen Sunwin Intelligent Co's Price-to-Projected-FCF Distribution in the Software Industry

For the Software industry and Technology sector, Shenzhen Sunwin Intelligent Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Shenzhen Sunwin Intelligent Co's Price-to-Projected-FCF falls into.


;
;

Shenzhen Sunwin Intelligent 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 Shenzhen Sunwin Intelligent Co's Free Cash Flow(6 year avg) = ¥-36.76.

Shenzhen Sunwin Intelligent 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 (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-36.75904+103.977*0.8)/762.372
=-0.35

* 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.


Shenzhen Sunwin Intelligent Co  (SZSE:300044) 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.

Shenzhen Sunwin Intelligent 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
=3.43/-0.34993072296744
=

* 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.


Shenzhen Sunwin Intelligent Co Intrinsic Value: Projected FCF Related Terms

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


Shenzhen Sunwin Intelligent Co Business Description

Traded in Other Exchanges
N/A
Address
No. 3156, Keyuan South Road, Yuehai Street, Floor 25, Block A, Building 2, High-tech Zone Community, Shenzhen Bay Innovation and Technology Center, Nanshan District, Guangdong, Shenzhen, CHN, 518057
Shenzhen Sunwin Intelligent Co Ltd is a China-based company engaged in the provision of intelligent systems solutions. The company offers intelligent systems solutions in railway transportation, house construction, and energy-efficient lighting industries. The business of the company covers four sectors, smart city, big data, artificial intelligence, and cultural and education. The business scope in the field of artificial intelligence mainly includes service robots, unmanned aerial vehicle, face recognition, smart video analysis systems, and others.
Executives
Li Jia Xin Independent director
Zhou Xin Hong Director
Xie Li Nan Supervisors
Zhou Yong Director
Fan Kai Yong Executives
Zhang Xi Executives
Lin Bi Yi Executives
Chen Xin Yu Secretary Dong
Feng Qi Hua Supervisors
Di Dan Mei Executives
Shang Mao Hong Directors, executives
Zhou Xiao Qing Executives
Chen Zhong Yun Director
Ning Qun Yi Directors, executives
Yuan Yong Qing Supervisors

Shenzhen Sunwin Intelligent Co Headlines

No Headlines