Rheon Automatic Machinery Co (TSE:6272) Intrinsic Value: Projected FCF : 円2,011.62 (As of Jun. 04, 2025)

View and export this data going back to 1987. Start your Free Trial

What is Rheon Automatic Machinery 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 (2025-06-04), Rheon Automatic Machinery Co's Intrinsic Value: Projected FCF is 円2,011.62. The stock price of Rheon Automatic Machinery Co is 円1187.00. Therefore, Rheon Automatic Machinery Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

The historical rank and industry rank for Rheon Automatic Machinery Co's Intrinsic Value: Projected FCF or its related term are showing as below:

TSE:6272' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.59 Med: 0.89 Max: 1.31
Current: 0.59

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Rheon Automatic Machinery Co was 1.31. The lowest was 0.59. And the median was 0.89.

TSE:6272's Price-to-Projected-FCF is ranked better than
83.15% of 1976 companies
in the Industrial Products industry
Industry Median: 1.56 vs TSE:6272: 0.59

Rheon Automatic Machinery Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Rheon Automatic Machinery 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.

Rheon Automatic Machinery Co Intrinsic Value: Projected FCF Chart

Rheon Automatic Machinery Co Annual Data

Trend

Mar16

Mar17

Mar18

Mar19

Mar20

Mar21

Mar22

Mar23

Mar24

Mar25

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

1,267.96

1,362.87

1,442.29

1,700.33

2,011.62

Rheon Automatic Machinery Co 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															1,700.33	-	-	-	2,011.62

Competitive Comparison of Rheon Automatic Machinery Co's Intrinsic Value: Projected FCF

For the Specialty Industrial Machinery subindustry, Rheon Automatic Machinery 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.

Rheon Automatic Machinery Co's Price-to-Projected-FCF Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Rheon Automatic Machinery Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Rheon Automatic Machinery Co's Price-to-Projected-FCF falls into.

Save Embed

;

Save Embed

;

Rheon Automatic Machinery 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 Rheon Automatic Machinery Co's Free Cash Flow(6 year avg) = 円1,875.36.

Rheon Automatic Machinery 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 (Mar25)	*	0.8)	/	Shares Outstanding (Diluted Average)
	=	(12.352161231452	*	1875.3585714286	+	38715.133	*	0.8)	/	26.912
	=	2,011.62

Rheon Automatic Machinery Co (TSE:6272) 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.

Rheon Automatic Machinery 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
	=	1187.00	/	2011.6244738805
	=	0.59

Rheon Automatic Machinery Co Intrinsic Value: Projected FCF Related Terms

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

Rheon Automatic Machinery Co Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Rheon Automatic Machinery Co Ltd (TSE:6272) » Definitions » Intrinsic Value: Projected FCF

Comparable Companies

Traded in Other Exchanges

N/A

Address

1-12-5 Higashi Azabu, Minato-ku, Tokyo, JPN, 320-0071

Website

http://www.rheon.com

Rheon Automatic Machinery Co Ltd is a Japanese company engaged in developing, manufacturing and supplying a wide range of food processing machines, and factory systems. It develops fully automated croissant production line and automatic filled product machine. The entity sells its products in Japan, and also exports it to other countries. It offers products like encrusting machines and bread production line. The encrusting machines produce confectionery, bread and prepared products, whereas the products produced by bread production line are croissant, Danish pastry, puff pastry, loaf bread, and pizza, among other products. The equipment portfolio of the company includes equipment for encrusting, bread production, cornucopia, meat processing, pizza production, robot arm, and others.

Rheon Automatic Machinery Co Headlines

No Headlines