GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » HAXC Holdings (Beijing) Co Ltd (SZSE:300928) » Definitions » Intrinsic Value: Projected FCF

HAXC Holdings (Beijing) Co (SZSE:300928) Intrinsic Value: Projected FCF : ¥6.68 (As of Jun. 23, 2024)


View and export this data going back to 2021. Start your Free Trial

What is HAXC Holdings (Beijing) 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 (2024-06-23), HAXC Holdings (Beijing) Co's Intrinsic Value: Projected FCF is ¥6.68. The stock price of HAXC Holdings (Beijing) Co is ¥40.29. Therefore, HAXC Holdings (Beijing) Co's Price-to-Intrinsic-Value-Projected-FCF of today is 6.0.

The historical rank and industry rank for HAXC Holdings (Beijing) Co's Intrinsic Value: Projected FCF or its related term are showing as below:

SZSE:300928' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 5.61   Med: 6.05   Max: 6.49
Current: 6.03

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of HAXC Holdings (Beijing) Co was 6.49. The lowest was 5.61. And the median was 6.05.

SZSE:300928's Price-to-Projected-FCF is ranked worse than
92.21% of 899 companies
in the Vehicles & Parts industry
Industry Median: 1.03 vs SZSE:300928: 6.03

HAXC Holdings (Beijing) Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for HAXC Holdings (Beijing) 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.

HAXC Holdings (Beijing) Co Intrinsic Value: Projected FCF Chart

HAXC Holdings (Beijing) Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only - - - - 7.77

HAXC Holdings (Beijing) 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 - - - 7.77 6.68

Competitive Comparison of HAXC Holdings (Beijing) Co's Intrinsic Value: Projected FCF

For the Auto Parts subindustry, HAXC Holdings (Beijing) 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.


HAXC Holdings (Beijing) Co's Price-to-Projected-FCF Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, HAXC Holdings (Beijing) Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where HAXC Holdings (Beijing) Co's Price-to-Projected-FCF falls into.



HAXC Holdings (Beijing) 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 HAXC Holdings (Beijing) Co's Free Cash Flow(6 year avg) = ¥-47.23.

HAXC Holdings (Beijing) 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*-47.23024+1229.591*0.8)/79.985
=6.68

* 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.


HAXC Holdings (Beijing) Co  (SZSE:300928) 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.

HAXC Holdings (Beijing) 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
=40.29/6.6765557196749
=6.03

* 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.


HAXC Holdings (Beijing) Co Intrinsic Value: Projected FCF Related Terms

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


HAXC Holdings (Beijing) Co (SZSE:300928) Business Description

Traded in Other Exchanges
N/A
Address
No. 17, Jingsheng South Fourth Street, Building A, Jinqiao Science and Technology Industrial Base, Tongzhou Park, Zhongguancun Science Park, Tongzhou District, Beijing, CHN, 101102
HAXC Holdings Beijing Co Ltd is a service provider of automotive cockpit electronics. Its main business is customization and selection of core display devices, software system development, and sales of supporting devices for automotive central control and LCD instrumentation. The company's products and services specifically include the customized development and selection and sales of automotive display screens, the development of full LCD instrument software and hardware systems, and the development of integrated cockpit display systems, human-machine interaction design, and user interaction interfaces design, vehicle Ethernet system development, and other software and hardware products and solutions that are in line with the development of intelligent and electronic car cabins.
Executives
Niu Qing Qing Directors, executives
Zhang Long Executives
Xiao Yan Director
Yi Shan Directors, executives
He Pan Directors, executives

HAXC Holdings (Beijing) Co (SZSE:300928) Headlines

No Headlines