GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Globe Industries Corp (TPE:1324) » Definitions » Intrinsic Value: Projected FCF

Globe Industries (TPE:1324) Intrinsic Value: Projected FCF : NT$12.82 (As of Jun. 20, 2025)


View and export this data going back to 2000. Start your Free Trial

What is Globe Industries 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 (2025-06-20), Globe Industries's Intrinsic Value: Projected FCF is NT$12.82. The stock price of Globe Industries is NT$10.85. Therefore, Globe Industries's Price-to-Intrinsic-Value-Projected-FCF of today is 0.9.

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

TPE:1324' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.51   Med: 0.74   Max: 1.44
Current: 0.85

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Globe Industries was 1.44. The lowest was 0.51. And the median was 0.74.

TPE:1324's Price-to-Projected-FCF is ranked better than
70.73% of 1978 companies
in the Industrial Products industry
Industry Median: 1.55 vs TPE:1324: 0.85

Globe Industries Intrinsic Value: Projected FCF Historical Data

The historical data trend for Globe Industries'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.

Globe Industries Intrinsic Value: Projected FCF Chart

Globe Industries 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 13.65 12.60 12.70 12.19 12.02

Globe Industries 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 11.75 15.15 12.63 12.02 12.82

Competitive Comparison of Globe Industries's Intrinsic Value: Projected FCF

For the Business Equipment & Supplies subindustry, Globe Industries'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.


Globe Industries's Price-to-Projected-FCF Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Globe Industries's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

Globe Industries 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 Globe Industries's Free Cash Flow(6 year avg) = NT$21.30.

Globe Industries'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*21.30256+950.804*0.8)/75.180
=12.82

* 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.


Globe Industries  (TPE:1324) 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.

Globe Industries's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=10.85/12.81525752985
=0.85

* 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.


Globe Industries Intrinsic Value: Projected FCF Related Terms

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


Globe Industries Business Description

Traded in Other Exchanges
N/A
Address
Nanking East Road, 7th Floor, No. 61, Section 3, Songshan District, Taipei, TWN, 104507
Globe Industries Corp is a manufacturer of different tapes. The products offered by the company include PVC electrical insulating tape, protecting tape, masking tape, foil tape, and packaging tape among others. Geographically, the company generates a majority of its revenue from its business in Taiwan and the rest from Africa, Middle East, East Asia, and other regions.

Globe Industries Headlines

No Headlines