GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » D.E. Master Blenders 1753 N.V. (XAMS:DE) » Definitions » Intrinsic Value: Projected FCF

D.E. Master Blenders 1753 N.V. (XAMS:DE) Intrinsic Value: Projected FCF : €0.00 (As of May. 16, 2024)


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

What is D.E. Master Blenders 1753 N.V. 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 (2024-05-16), D.E. Master Blenders 1753 N.V.'s Intrinsic Value: Projected FCF is €0.00. The stock price of D.E. Master Blenders 1753 N.V. is €12.45. Therefore, D.E. Master Blenders 1753 N.V.'s Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for D.E. Master Blenders 1753 N.V.'s Intrinsic Value: Projected FCF or its related term are showing as below:

XAMS:DE's Price-to-Projected-FCF is not ranked *
in the Consumer Packaged Goods industry.
Industry Median: 1.15
* Ranked among companies with meaningful Price-to-Projected-FCF only.

D.E. Master Blenders 1753 N.V. Intrinsic Value: Projected FCF Historical Data

The historical data trend for D.E. Master Blenders 1753 N.V.'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.

D.E. Master Blenders 1753 N.V. Intrinsic Value: Projected FCF Chart

D.E. Master Blenders 1753 N.V. Annual Data
Trend Jun11 Jun12
Intrinsic Value: Projected FCF
- -

D.E. Master Blenders 1753 N.V. Semi-Annual Data
Jun11 Jun12
Intrinsic Value: Projected FCF - -

Competitive Comparison of D.E. Master Blenders 1753 N.V.'s Intrinsic Value: Projected FCF

For the Packaged Foods subindustry, D.E. Master Blenders 1753 N.V.'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.


D.E. Master Blenders 1753 N.V.'s Price-to-Projected-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, D.E. Master Blenders 1753 N.V.'s Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where D.E. Master Blenders 1753 N.V.'s Price-to-Projected-FCF falls into.



D.E. Master Blenders 1753 N.V. 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)



D.E. Master Blenders 1753 N.V.  (XAMS:DE) 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.

D.E. Master Blenders 1753 N.V.'s Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=12.45/
=

* 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.


D.E. Master Blenders 1753 N.V. Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of D.E. Master Blenders 1753 N.V.'s Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


D.E. Master Blenders 1753 N.V. (XAMS:DE) Business Description

Traded in Other Exchanges
N/A
Address
D E Master Blenders 1753 NV was incorporated on February 27, 2012 as a private company with limited liability. On April 4, 2012, it changed its name to D.E MASTER BLENDERS 1753 B.V. and moved its corporate seat to Joure (Skasterlân), the Netherlands. The Company is a pure-play coffee and tea company that offers high-quality, coffee and tea products that are known in retail and out of home markets across Europe, Brazil, Australia and Thailand. It has a portfolio of coffee and tea brands that address the needs of both its retail and out of home customers in its markets. The Company's segments are Retail-Western Europe, Retail-Rest of World and Out of Home. In Retail-Western Europe and Retail-Rest of World segments, its principal products are multi-serve coffee, single-serve coffee pads and capsules, instant coffee and tea. It sells these products predominantly to supermarkets, hypermarkets and through international buying groups. In its Out of Home segment, it offers hot beverage products but focus on its liquid roast products and related coffee machines. Its products and the related machines in the Out of Home segment are sold either directly to businesses, hotels, hospitals and restaurants or to foodservice distributors for distribution to the customer. Douwe Egberts is the Company's established brand in the multi-serve category and coffee brand in the Netherlands and Belgium and also has solid market positions in the United Kingdom and Hungary. In addition to Douwe Egberts, its multi-serve coffee is sold under the following brands: L'OR and Maison du Café in France, Marcilla in Spain,Merrild in Denmark, Harris in Australia, Kanis & Gunnink in the Netherlands, Jacqmotte in Belgium, Prima in Poland, and Pilão, Caboclo, Damasco and Moka in Brazil. Its single-serve coffee is sold under the brand name Senseo which is generally co-branded, such as Douwe Egberts Senseo and L'OR Senseo, in the Netherlands, Belgium, France, Germany, and Spain and selected other countries. In April 2010, it launched the L'OR EspressO capsules brand in France, and L'OR EspressO has subsequently been successfully launched in the Netherlands and Belgium. In May 2011, it successfully launched its capsules brand in Spain as L'aRôme EspressO. The Company's instant coffee is sold under the Moccona brand in Australia and Thailand, under the Douwe Egberts brand in the United Kingdom and under local brands in certain of its markets. Its tea is sold under the brand names Pickwick in the Netherlands, Belgium, the Czech Republic, Hungary and Denmark and Hornimans in Spain. The Out of Home segment operates under the Cafitesse umbrella brand, which is principally co-branded Douwe Egberts Cafitesse, for its liquid roast coffee products and machines and under its Piazza D'Oro brand for premium espresso products and machines. The Company competes with other large international and national coffee and tea companies as well as smaller regional and specialty coffee and te

D.E. Master Blenders 1753 N.V. (XAMS:DE) Headlines

From GuruFocus

Decoding Deere & Co (DE): A Strategic SWOT Insight

By GuruFocus Research 12-16-2023

Q2 2021 Deere & Co Earnings Call Transcript

By GuruFocus Research 01-22-2024

Q1 2023 Deere & Co Earnings Call Transcript

By GuruFocus Research 01-22-2024

Q1 2021 Deere & Co Earnings Call Transcript

By GuruFocus Research 01-22-2024

Q1 2022 Deere & Co Earnings Call Transcript

By GuruFocus Research 01-22-2024

Deere & Co CES Analyst Day Transcript

By GuruFocus Research 01-22-2024

Q3 2021 Deere & Co Earnings Call Transcript

By GuruFocus Research 01-22-2024

Deere & Co Analyst Day Transcript

By GuruFocus Research 01-22-2024

Q3 2020 Deere & Co Earnings Call Transcript

By GuruFocus Research 01-22-2024

Deere & Co Annual Shareholders Meeting Transcript

By GuruFocus Research 01-22-2024