GURUFOCUS.COM » STOCK LIST » Industrials » Conglomerates » Mie Kotsu Group Holdings Inc (TSE:3232) » Definitions » Intrinsic Value: Projected FCF

Mie Kotsu Group Holdings (TSE:3232) Intrinsic Value: Projected FCF : 円1,274.67 (As of Jun. 20, 2025)


View and export this data going back to 2015. Start your Free Trial

What is Mie Kotsu Group Holdings 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), Mie Kotsu Group Holdings's Intrinsic Value: Projected FCF is 円1,274.67. The stock price of Mie Kotsu Group Holdings is 円475.00. Therefore, Mie Kotsu Group Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

The historical rank and industry rank for Mie Kotsu Group Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:

TSE:3232' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.29   Med: 0.42   Max: 0.49
Current: 0.37

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Mie Kotsu Group Holdings was 0.49. The lowest was 0.29. And the median was 0.42.

TSE:3232's Price-to-Projected-FCF is ranked better than
76.5% of 434 companies
in the Conglomerates industry
Industry Median: 0.785 vs TSE:3232: 0.37

Mie Kotsu Group Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for Mie Kotsu Group Holdings'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.

Mie Kotsu Group Holdings Intrinsic Value: Projected FCF Chart

Mie Kotsu Group Holdings Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1,100.95 1,076.14 1,255.04 1,280.66 1,274.67

Mie Kotsu Group Holdings 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 1,280.66 - - - 1,274.67

Competitive Comparison of Mie Kotsu Group Holdings's Intrinsic Value: Projected FCF

For the Conglomerates subindustry, Mie Kotsu Group Holdings'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.


Mie Kotsu Group Holdings's Price-to-Projected-FCF Distribution in the Conglomerates Industry

For the Conglomerates industry and Industrials sector, Mie Kotsu Group Holdings's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Mie Kotsu Group Holdings's Price-to-Projected-FCF falls into.


;
;

Mie Kotsu Group Holdings 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 Mie Kotsu Group Holdings's Free Cash Flow(6 year avg) = 円8,132.53.

Mie Kotsu Group Holdings'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*8132.5267142857+62833.488*0.8)/100.176
=1,274.67

* 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.


Mie Kotsu Group Holdings  (TSE:3232) 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.

Mie Kotsu Group Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=475.00/1274.6696223005
=0.37

* 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.


Mie Kotsu Group Holdings Intrinsic Value: Projected FCF Related Terms

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


Mie Kotsu Group Holdings Business Description

Traded in Other Exchanges
N/A
Address
No. 1, No. 1 Tsu City, Mie, JPN
Mie Kotsu Group Holdings Inc is a Japan-based company mainly engaged in the provision of transportation services. The company operates through four businesses namely real estate, transportation, distribution and leisure services. Its real estate business is involved in the trading and leasing of real estates. The transportation business offers bus, taxi, railway transportation, and automobile maintenance services. Its distribution business consists of delivering goods and services. The leisure services market operates hotels and golf courses as well as tourism consulting services.

Mie Kotsu Group Holdings Headlines

No Headlines