Lady Drug Store Co (TSE:3027) Intrinsic Value: Projected FCF : 円1,435.78 (As of Jun. 20, 2024)

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

What is Lady Drug Store 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 (2024-06-20), Lady Drug Store Co's Intrinsic Value: Projected FCF is 円1,435.78. The stock price of Lady Drug Store Co is 円996.00. Therefore, Lady Drug Store Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

The historical rank and industry rank for Lady Drug Store Co's Intrinsic Value: Projected FCF or its related term are showing as below:

TSE:3027' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.42 Med: 0.42 Max: 0.69
Current: 0.69

During the past 6 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Lady Drug Store Co was 0.69. The lowest was 0.42. And the median was 0.42.

TSE:3027's Price-to-Projected-FCF is not ranked
in the Healthcare Providers & Services industry.
Industry Median: 1.25 vs TSE:3027: 0.69

Lady Drug Store Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Lady Drug Store 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.

Lady Drug Store Co Intrinsic Value: Projected FCF Chart

Lady Drug Store Co Annual Data

Trend

Mar09

Mar10

Feb12

Feb13

Feb14

Feb15

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

1,373.87

Lady Drug Store Co Quarterly Data
	Jun10	Sep10	Dec10	May11	Aug11	Nov11	Feb12	May12	Aug12	Nov12	Feb13	May13	Aug13	Nov13	Feb14	May14	Aug14	Nov14	Feb15	May15
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															-	-	1,285.40	1,373.87	1,435.78

Competitive Comparison of Lady Drug Store Co's Intrinsic Value: Projected FCF

For the Pharmaceutical Retailers subindustry, Lady Drug Store 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.

Lady Drug Store Co's Price-to-Projected-FCF Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Lady Drug Store Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Lady Drug Store Co's Price-to-Projected-FCF falls into.

Lady Drug Store 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 Lady Drug Store Co's Free Cash Flow(6 year avg) = 円1,091.52.

Lady Drug Store 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 (May15)	*	0.8)	/	Shares Outstanding (Diluted Average)
	=	(9.5203515959648	*	1091.52016	+	5211.87	*	0.8)	/	10.774
	=	1,351.51

Lady Drug Store Co (TSE:3027) 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.

Lady Drug Store 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
	=	996.00	/	1351.5084181626
	=	0.74

Lady Drug Store Co Intrinsic Value: Projected FCF Related Terms

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

Lady Drug Store Co (TSE:3027) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Lady Drug Store Co Ltd (TSE:3027) » Definitions » Intrinsic Value: Projected FCF

Comparable Companies

Traded in Other Exchanges

N/A

Address

Website

http://www.lady-drug.co.jp

Lady Drug Store Co.,Ltd. manages pharmacies to sell prescription drugs, groceries, health-conscious food, cosmetic and pharmaceutical products. It provides consultation services; and prescription drugs and OTC drugs, such as herbal medicines.

Lady Drug Store Co (TSE:3027) Headlines

No Headlines