GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Nozaki Insatsu Shigyo Co Ltd (TSE:7919) » Definitions » Intrinsic Value: Projected FCF

Nozaki Insatsu Shigyo Co (TSE:7919) Intrinsic Value: Projected FCF : 円348.61 (As of May. 29, 2025)


View and export this data going back to 1975. Start your Free Trial

What is Nozaki Insatsu Shigyo 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 (2025-05-29), Nozaki Insatsu Shigyo Co's Intrinsic Value: Projected FCF is 円348.61. The stock price of Nozaki Insatsu Shigyo Co is 円195.00. Therefore, Nozaki Insatsu Shigyo Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

The historical rank and industry rank for Nozaki Insatsu Shigyo Co's Intrinsic Value: Projected FCF or its related term are showing as below:

TSE:7919' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.47   Med: 1.04   Max: 3.73
Current: 0.56

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Nozaki Insatsu Shigyo Co was 3.73. The lowest was 0.47. And the median was 1.04.

TSE:7919's Price-to-Projected-FCF is ranked better than
71.56% of 668 companies
in the Business Services industry
Industry Median: 0.88 vs TSE:7919: 0.56

Nozaki Insatsu Shigyo Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Nozaki Insatsu Shigyo 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.

Nozaki Insatsu Shigyo Co Intrinsic Value: Projected FCF Chart

Nozaki Insatsu Shigyo Co Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 139.70 121.08 194.60 217.58 348.61

Nozaki Insatsu Shigyo Co Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Sep24
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 - - - 348.61 -

Competitive Comparison of Nozaki Insatsu Shigyo Co's Intrinsic Value: Projected FCF

For the Specialty Business Services subindustry, Nozaki Insatsu Shigyo 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.


Nozaki Insatsu Shigyo Co's Price-to-Projected-FCF Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, Nozaki Insatsu Shigyo Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Nozaki Insatsu Shigyo Co's Price-to-Projected-FCF falls into.


;
;

Nozaki Insatsu Shigyo 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 Nozaki Insatsu Shigyo Co's Free Cash Flow(6 year avg) = 円282.73.

Nozaki Insatsu Shigyo 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*282.72757142857+4057.285*0.8)/17.032
=348.61

* 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.


Nozaki Insatsu Shigyo Co  (TSE:7919) 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.

Nozaki Insatsu Shigyo 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
=195.00/348.60814266517
=0.56

* 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.


Nozaki Insatsu Shigyo Co Intrinsic Value: Projected FCF Related Terms

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


Nozaki Insatsu Shigyo Co Business Description

Traded in Other Exchanges
N/A
Address
54-5 Shimofusacho, Kyoto, JPN
Nozaki Insatsu Shigyo Co Ltd is a comprehensive printing company. The company operates through its four business divisions. The Commercial Printing division is involved in the manufacture and sale of calendars, catalogues, pamphlets, direct mail, posters and fine art print. The Packaging Materials and Paper Products division is engaged in the manufacture and sale of packaging paper, paper containers, paper bags and business forms. The Information Equipment and Supplies division is engaged in the manufacture of barcode printers, full-colour card printers, tags, labels and seals. The Others division is engaged in the manufacture and sale of plastic bags and carry bags, among others.

Nozaki Insatsu Shigyo Co Headlines

No Headlines