GURUFOCUS.COM » STOCK LIST » Technology » Software » LYC Healthcare Bhd (XKLS:0075) » Definitions » Intrinsic Value: Projected FCF

LYC Healthcare Bhd (XKLS:0075) Intrinsic Value: Projected FCF : RM-0.06 (As of Jun. 15, 2024)


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

What is LYC Healthcare Bhd 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 (2024-06-15), LYC Healthcare Bhd's Intrinsic Value: Projected FCF is RM-0.06. The stock price of LYC Healthcare Bhd is RM0.13. Therefore, LYC Healthcare Bhd's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

XKLS:0075's Price-to-Projected-FCF is not ranked *
in the Software industry.
Industry Median: 1.65
* Ranked among companies with meaningful Price-to-Projected-FCF only.

LYC Healthcare Bhd Intrinsic Value: Projected FCF Historical Data

The historical data trend for LYC Healthcare Bhd'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.

LYC Healthcare Bhd Intrinsic Value: Projected FCF Chart

LYC Healthcare Bhd Annual Data
Trend Dec14 Dec15 Dec16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.06 -0.11 -0.11 -0.08 -0.02

LYC Healthcare Bhd Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 - -0.02 -0.09 -0.08 -0.06

Competitive Comparison of LYC Healthcare Bhd's Intrinsic Value: Projected FCF

For the Information Technology Services subindustry, LYC Healthcare Bhd'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.


LYC Healthcare Bhd's Price-to-Projected-FCF Distribution in the Software Industry

For the Software industry and Technology sector, LYC Healthcare Bhd's Price-to-Projected-FCF distribution charts can be found below:

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



LYC Healthcare Bhd 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 LYC Healthcare Bhd's Free Cash Flow(6 year avg) = RM-5.01.

LYC Healthcare Bhd'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 (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*-5.00688+42.326*0.8)/651.812
=-0.06

* 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.


LYC Healthcare Bhd  (XKLS:0075) 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.

LYC Healthcare Bhd's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.13/-0.062218433547028
=

* 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.


LYC Healthcare Bhd Intrinsic Value: Projected FCF Related Terms

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


LYC Healthcare Bhd (XKLS:0075) Business Description

Industry
Traded in Other Exchanges
N/A
Address
No. 1, Jalan Tun Mohd Fuad, 2nd and 3rd Floor, Podium Block, Plaza VADS, Taman Tun Dr. Ismail, Kuala Lumpur, SGR, MYS, 60000
LYC Healthcare Bhd is an investment holding company. The company's operating segment includes Healthcare Services; Computing and Electronic Services and Others. It generates maximum revenue from the Healthcare Services segment. The Healthcare Services segment involves the provision of mother and childcare-related services such as postnatal and postpartum care, post-delivery confinement care, and aesthetics, provision of senior nursing home care and related services, provision of healthcare-related services, provision of cosmetics-related services and medical aesthetic treatment and provision of child daycare services.

LYC Healthcare Bhd (XKLS:0075) Headlines

No Headlines