GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Cyfrowy Polsat SA (WAR:CPS) » Definitions » Intrinsic Value: Projected FCF

Cyfrowy Polsat (WAR:CPS) Intrinsic Value: Projected FCF : zł43.87 (As of Jun. 14, 2025)


View and export this data going back to 2008. Start your Free Trial

What is Cyfrowy Polsat 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 (2025-06-14), Cyfrowy Polsat's Intrinsic Value: Projected FCF is zł43.87. The stock price of Cyfrowy Polsat is zł16.12. Therefore, Cyfrowy Polsat's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

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

WAR:CPS' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.22   Med: 0.52   Max: 0.86
Current: 0.37

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Cyfrowy Polsat was 0.86. The lowest was 0.22. And the median was 0.52.

WAR:CPS's Price-to-Projected-FCF is ranked better than
83.22% of 608 companies
in the Media - Diversified industry
Industry Median: 0.85 vs WAR:CPS: 0.37

Cyfrowy Polsat Intrinsic Value: Projected FCF Historical Data

The historical data trend for Cyfrowy Polsat'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.

Cyfrowy Polsat Intrinsic Value: Projected FCF Chart

Cyfrowy Polsat Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 51.23 58.14 59.61 49.79 45.93

Cyfrowy Polsat 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 47.96 47.37 47.39 45.93 43.87

Competitive Comparison of Cyfrowy Polsat's Intrinsic Value: Projected FCF

For the Entertainment subindustry, Cyfrowy Polsat'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.


Cyfrowy Polsat's Price-to-Projected-FCF Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Cyfrowy Polsat's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

Cyfrowy Polsat 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 Cyfrowy Polsat's Free Cash Flow(6 year avg) = zł1,061.97.

Cyfrowy Polsat'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)
=(10.551003399274*1061.968+16191.5*0.8)/550.704
=43.87

* 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.


Cyfrowy Polsat  (WAR:CPS) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=16.12/43.867536785498
=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.


Cyfrowy Polsat Intrinsic Value: Projected FCF Related Terms

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


Cyfrowy Polsat Business Description

Traded in Other Exchanges
Address
4a, Lubinowa Street, Warsaw, POL, 03-878
Cyfrowy Polsat SA operates in Poland as a provider of a paid digital satellite platform under the name of 'Polsat Box' and paid digital terrestrial television as well as the telecommunication services provider. The group operates in the following four segments that includes B2C and B2B services segment which relate to the provision of services to the general public, including digital television transmission signal, mobile services, internet access services, mobile TV services, online TV services, and set-top box production, Media segment consists mainly of production, acquisition, and broadcasting of information and entertainment programs, and TV series. Real Estate segment consists construction, sale, rental, and management of own or leased real estate and Green energy segment.