GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Retail - Defensive » Atlanta Poland SA (WAR:ATP) » Definitions » Intrinsic Value: Projected FCF

Atlanta Poland (WAR:ATP) Intrinsic Value: Projected FCF : zł29.63 (As of Dec. 15, 2024)


View and export this data going back to 2005. Start your Free Trial

What is Atlanta Poland 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 (2024-12-15), Atlanta Poland's Intrinsic Value: Projected FCF is zł29.63. The stock price of Atlanta Poland is zł18.20. Therefore, Atlanta Poland's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

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

WAR:ATP' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.18   Med: 0.42   Max: 0.94
Current: 0.61

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Atlanta Poland was 0.94. The lowest was 0.18. And the median was 0.42.

WAR:ATP's Price-to-Projected-FCF is ranked better than
68.14% of 226 companies
in the Retail - Defensive industry
Industry Median: 0.85 vs WAR:ATP: 0.61

Atlanta Poland Intrinsic Value: Projected FCF Historical Data

The historical data trend for Atlanta Poland'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.

Atlanta Poland Intrinsic Value: Projected FCF Chart

Atlanta Poland Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 18.82 20.58 21.82 23.74 33.55

Atlanta Poland Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 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 22.06 33.60 31.48 33.55 29.63

Competitive Comparison of Atlanta Poland's Intrinsic Value: Projected FCF

For the Food Distribution subindustry, Atlanta Poland'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.


Atlanta Poland's Price-to-Projected-FCF Distribution in the Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, Atlanta Poland's Price-to-Projected-FCF distribution charts can be found below:

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



Atlanta Poland 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 Atlanta Poland's Free Cash Flow(6 year avg) = zł6.13.

Atlanta Poland'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 (Sep24)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*6.12896+113.109*0.8)/6.129
=29.63

* 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.


Atlanta Poland  (WAR:ATP) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=18.20/29.626335068327
=0.61

* 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.


Atlanta Poland Intrinsic Value: Projected FCF Related Terms

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


Atlanta Poland Business Description

Traded in Other Exchanges
N/A
Address
Ulica Zalogowa 17, Gdansk, POL, 80-557
Atlanta Poland SA is an importer and wholesaler of nuts and dried fruit. It is used by confectionery and bakery industries. The company products include nuts, dried fruits, and grains and seeds. Its brands include Bakal, Bakal Sport and Bakal fit for you.

Atlanta Poland Headlines

No Headlines