GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Hangzhou Onechance Tech Crop (SZSE:300792) » Definitions » Intrinsic Value: Projected FCF

Hangzhou Onechance Tech Crop (SZSE:300792) Intrinsic Value: Projected FCF : ¥12.20 (As of May. 12, 2025)


View and export this data going back to 2019. Start your Free Trial

What is Hangzhou Onechance Tech Crop 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 (2025-05-12), Hangzhou Onechance Tech Crop's Intrinsic Value: Projected FCF is ¥12.20. The stock price of Hangzhou Onechance Tech Crop is ¥25.16. Therefore, Hangzhou Onechance Tech Crop's Price-to-Intrinsic-Value-Projected-FCF of today is 2.1.

The historical rank and industry rank for Hangzhou Onechance Tech Crop's Intrinsic Value: Projected FCF or its related term are showing as below:

SZSE:300792' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.32   Med: 2.2   Max: 3.48
Current: 2.06

During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Hangzhou Onechance Tech Crop was 3.48. The lowest was 1.32. And the median was 2.20.

SZSE:300792's Price-to-Projected-FCF is ranked worse than
81.73% of 739 companies
in the Retail - Cyclical industry
Industry Median: 0.74 vs SZSE:300792: 2.06

Hangzhou Onechance Tech Crop Intrinsic Value: Projected FCF Historical Data

The historical data trend for Hangzhou Onechance Tech Crop'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.

Hangzhou Onechance Tech Crop Intrinsic Value: Projected FCF Chart

Hangzhou Onechance Tech Crop 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 - - - 10.54 11.63

Hangzhou Onechance Tech Crop 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 10.01 11.39 11.50 11.63 12.20

Competitive Comparison of Hangzhou Onechance Tech Crop's Intrinsic Value: Projected FCF

For the Internet Retail subindustry, Hangzhou Onechance Tech Crop'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.


Hangzhou Onechance Tech Crop's Price-to-Projected-FCF Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Hangzhou Onechance Tech Crop's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Hangzhou Onechance Tech Crop's Price-to-Projected-FCF falls into.


;
;

Hangzhou Onechance Tech Crop 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 Hangzhou Onechance Tech Crop's Free Cash Flow(6 year avg) = ¥61.14.

Hangzhou Onechance Tech Crop'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*61.13536+2877.15*0.8)/236.341
=12.20

* 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.


Hangzhou Onechance Tech Crop  (SZSE:300792) 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.

Hangzhou Onechance Tech Crop's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=25.16/12.20164982862
=2.06

* 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.


Hangzhou Onechance Tech Crop Intrinsic Value: Projected FCF Related Terms

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


Hangzhou Onechance Tech Crop Business Description

Traded in Other Exchanges
N/A
Address
No. 6 Xiasha Street, 12th Floor, Building 2, Singapore Science and Technology Park, Jianggan District, Hangzhou, CHN, 310018
Hangzhou Onechance Tech Crop is a Fast-Moving Consumer Goods (FMCG) vertical marketing e-commerce operator. The major business of the company is providing e-commerce operating service which is covering all channels of the network for well-known FMCG brands at home and abroad. It offers one package service which contains image-building of brand, design and planning of product, integrated marketing planning, visual design, big data analysis, online brand operation, precise advertising, CRM management, pre-sales and after-sales service, warehousing and logistics, which will assist brands to improve their popularity and market share.
Executives
Wu Shu Directors, executives
Lu Hua Liang Directors, executives
Lin Zhen Yu Directors, executives

Hangzhou Onechance Tech Crop Headlines

No Headlines