GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Furnishings, Fixtures & Appliances » Zojirushi Corp (TSE:7965) » Definitions » Intrinsic Value: Projected FCF

Zojirushi (TSE:7965) Intrinsic Value: Projected FCF : 円1,492.58 (As of May. 15, 2024)


View and export this data going back to 1986. Start your Free Trial

What is Zojirushi 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 (2024-05-15), Zojirushi's Intrinsic Value: Projected FCF is 円1,492.58. The stock price of Zojirushi is 円1502.00. Therefore, Zojirushi's Price-to-Intrinsic-Value-Projected-FCF of today is 1.0.

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

TSE:7965' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.77   Med: 1.06   Max: 1.74
Current: 1.01

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Zojirushi was 1.74. The lowest was 0.77. And the median was 1.06.

TSE:7965's Price-to-Projected-FCF is ranked better than
51.49% of 303 companies
in the Furnishings, Fixtures & Appliances industry
Industry Median: 1.1 vs TSE:7965: 1.01

Zojirushi Intrinsic Value: Projected FCF Historical Data

The historical data trend for Zojirushi'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.

Zojirushi Intrinsic Value: Projected FCF Chart

Zojirushi Annual Data
Trend Nov14 Nov15 Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov22 Nov23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1,414.72 1,531.82 1,577.15 1,483.04 1,492.58

Zojirushi Quarterly Data
May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
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 - - - 1,492.58 -

Competitive Comparison of Zojirushi's Intrinsic Value: Projected FCF

For the Furnishings, Fixtures & Appliances subindustry, Zojirushi'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.


Zojirushi's Price-to-Projected-FCF Distribution in the Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, Zojirushi's Price-to-Projected-FCF distribution charts can be found below:

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



Zojirushi 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 Zojirushi's Free Cash Flow(6 year avg) = 円3,509.57.

Zojirushi'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 (Nov23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*3509.5714285714+84479*0.8)/67.665
=1,492.58

* 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.


Zojirushi  (TSE:7965) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1502.00/1492.5818953839
=1.01

* 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.


Zojirushi Intrinsic Value: Projected FCF Related Terms

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


Zojirushi (TSE:7965) Business Description

Traded in Other Exchanges
N/A
Address
19-9,1-Chome Tenma, Kita-ku, Osaka, JPN, 530-0043
Zojirushi Corporation is a Japan-based firm that is mainly engaged in the manufacturing, sales, and distribution of cooking appliances, heat-insulating containers and household appliances. The company's products include rice cookers, water boilers, gourmet products, bread makers, coffee makers, thermos bottles, humidifiers, water purifiers, and others. The company is headquartered in Osaka, Japan, and also operates business in overseas areas, including the United States, China, South Korea, and other countries in South East Asia.

Zojirushi (TSE:7965) Headlines

No Headlines