Cropmate Bhd (XKLS:0331) Intrinsic Value: Projected FCF: RM0.00 (As of Sep. 09, 2026)

Cropmate Bhd  (XKLS:0331) 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.

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

* 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.

Cropmate Bhd Intrinsic Value: Projected FCF Related Terms

The historical data trend for Cropmate 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.

Cropmate Bhd Intrinsic Value: Projected FCF Chart

Cropmate Bhd Quarterly Data
	Dec21	Dec22	Dec23	May24	Sep24	Dec24	Mar25	Jun25	Sep25	Dec25	Mar26	Jun26
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial							0.00	0.00	0.00	0.00	0.00

XKLS:0331 vs CTVA, CF, MOS: Intrinsic Value: Projected FCF Comparison

For the Agricultural Inputs subindustry, Cropmate 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.

Cropmate Bhd Price-to-Projected-FCF vs Agriculture Industry

For the Agriculture industry and Basic Materials sector, Cropmate Bhd's Price-to-Projected-FCF distribution charts can be found below:

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

Cropmate 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)

Cropmate Bhd Business Description