GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » United Plantation Bhd (XKLS:2089) » Definitions » Intrinsic Value: Projected FCF

United Plantation Bhd (XKLS:2089) Intrinsic Value: Projected FCF : RM15.05 (As of Jun. 04, 2025)


View and export this data going back to 1969. Start your Free Trial

What is United Plantation 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 (2025-06-04), United Plantation Bhd's Intrinsic Value: Projected FCF is RM15.05. The stock price of United Plantation Bhd is RM22.60. Therefore, United Plantation Bhd's Price-to-Intrinsic-Value-Projected-FCF of today is 1.5.

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

XKLS:2089' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.77   Med: 1.21   Max: 1.51
Current: 1.5

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of United Plantation Bhd was 1.51. The lowest was 0.77. And the median was 1.21.

XKLS:2089's Price-to-Projected-FCF is ranked worse than
63.47% of 1292 companies
in the Consumer Packaged Goods industry
Industry Median: 1.07 vs XKLS:2089: 1.50

United Plantation Bhd Intrinsic Value: Projected FCF Historical Data

The historical data trend for United Plantation 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.

United Plantation Bhd Intrinsic Value: Projected FCF Chart

United Plantation Bhd 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 7.39 8.85 12.20 14.11 14.72

United Plantation Bhd 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 14.28 14.40 14.95 14.72 15.05

Competitive Comparison of United Plantation Bhd's Intrinsic Value: Projected FCF

For the Farm Products subindustry, United Plantation 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.


United Plantation Bhd's Price-to-Projected-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, United Plantation Bhd's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

United Plantation 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 United Plantation Bhd's Free Cash Flow(6 year avg) = RM470.74.

United Plantation 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 (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*470.7448+2960.883*0.8)/622.177
=15.05

* 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.


United Plantation Bhd  (XKLS:2089) 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.

United Plantation 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
=22.60/15.052345490285
=1.50

* 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.


United Plantation Bhd Intrinsic Value: Projected FCF Related Terms

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


United Plantation Bhd Business Description

Traded in Other Exchanges
N/A
Address
Jendarata Estate, Teluk Intan, PRK, MYS, 36009
United Plantation Bhd cultivates and processes palm oil, coconuts, and other plantation crops. Its subsidiaries process and manufacture palm oil until it is ready to be packaged and distributed to customers. It owns a light railway to transport products from palm trees to a handful of mills located on its property. End products produced by the company include cooking oils, ready-to-eat oils, soaps, and specialty fats. The company operates in three segments which include the Plantations, Palm oil refining, and Other segments. The majority of its revenue is generated from the Palm Oil Refining segment.

United Plantation Bhd Headlines

No Headlines