GURUFOCUS.COM » STOCK LIST » Technology » Software » E-Xim IT SA (WAR:EXM) » Definitions » Intrinsic Value: Projected FCF

E-Xim IT (WAR:EXM) Intrinsic Value: Projected FCF : zł110.89 (As of Jun. 22, 2025)


View and export this data going back to 2019. Start your Free Trial

What is E-Xim IT 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 (2025-06-22), E-Xim IT's Intrinsic Value: Projected FCF is zł110.89. The stock price of E-Xim IT is zł136.00. Therefore, E-Xim IT's Price-to-Intrinsic-Value-Projected-FCF of today is 1.2.

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

WAR:EXM' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.22   Med: 1.76   Max: 3
Current: 1.22

During the past 7 years, the highest Price-to-Intrinsic-Value-Projected-FCF of E-Xim IT was 3.00. The lowest was 1.22. And the median was 1.76.

WAR:EXM's Price-to-Projected-FCF is ranked better than
63.7% of 1292 companies
in the Software industry
Industry Median: 1.7 vs WAR:EXM: 1.22

E-Xim IT Intrinsic Value: Projected FCF Historical Data

The historical data trend for E-Xim IT'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.

E-Xim IT Intrinsic Value: Projected FCF Chart

E-Xim IT Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial - - - - 89.82

E-Xim IT 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 - - 43.31 89.82 110.89

Competitive Comparison of E-Xim IT's Intrinsic Value: Projected FCF

For the Information Technology Services subindustry, E-Xim IT'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.


E-Xim IT's Price-to-Projected-FCF Distribution in the Software Industry

For the Software industry and Technology sector, E-Xim IT's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

E-Xim IT 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 E-Xim IT's Free Cash Flow(6 year avg) = zł0.79.

E-Xim IT'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)
=(14.862653310476*0.7872+3.949*0.8)/0.134
=110.89

* 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.


E-Xim IT  (WAR:EXM) 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.

E-Xim IT's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=136.00/110.88866183587
=1.23

* 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.


E-Xim IT Intrinsic Value: Projected FCF Related Terms

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


E-Xim IT Business Description

Industry
GURUFOCUS.COM » STOCK LIST » Technology » Software » E-Xim IT SA (WAR:EXM) » Definitions » Intrinsic Value: Projected FCF
Traded in Other Exchanges
N/A
Address
ul. Dowry of 7 Maidens 1, building C, Warsaw, POL, 02-495
E-Xim IT SA is an information technology company. Its services include digital transformation, application delivery, and services management. The company focus on the implementation services of the proposed solutions, and also consulting and advisory services independent of information technology, project management and substantive training.

E-Xim IT Headlines

No Headlines