GURUFOCUS.COM » STOCK LIST » Basic Materials » Steel » CSC Steel Holdings Bhd (XKLS:5094) » Definitions » Intrinsic Value: Projected FCF

CSC Steel Holdings Bhd (XKLS:5094) Intrinsic Value: Projected FCF : RM2.99 (As of Jun. 04, 2025)


View and export this data going back to 2004. Start your Free Trial

What is CSC Steel Holdings 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), CSC Steel Holdings Bhd's Intrinsic Value: Projected FCF is RM2.99. The stock price of CSC Steel Holdings Bhd is RM1.19. Therefore, CSC Steel Holdings Bhd's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

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

XKLS:5094' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.27   Med: 0.49   Max: 0.99
Current: 0.4

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of CSC Steel Holdings Bhd was 0.99. The lowest was 0.27. And the median was 0.49.

XKLS:5094's Price-to-Projected-FCF is ranked better than
74.51% of 463 companies
in the Steel industry
Industry Median: 0.66 vs XKLS:5094: 0.40

CSC Steel Holdings Bhd Intrinsic Value: Projected FCF Historical Data

The historical data trend for CSC Steel Holdings 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.

CSC Steel Holdings Bhd Intrinsic Value: Projected FCF Chart

CSC Steel Holdings 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 2.76 2.36 2.44 3.06 3.22

CSC Steel Holdings 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 2.98 2.83 2.93 3.22 2.99

Competitive Comparison of CSC Steel Holdings Bhd's Intrinsic Value: Projected FCF

For the Steel subindustry, CSC Steel Holdings 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.


CSC Steel Holdings Bhd's Price-to-Projected-FCF Distribution in the Steel Industry

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

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


;
;

CSC Steel Holdings 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 CSC Steel Holdings Bhd's Free Cash Flow(6 year avg) = RM39.36.

CSC Steel Holdings 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)
=(9.5203515959648*39.36304+912.288*0.8)/369.300
=2.99

* 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.


CSC Steel Holdings Bhd  (XKLS:5094) 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.

CSC Steel Holdings 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
=1.19/2.9910110497862
=0.40

* 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.


CSC Steel Holdings Bhd Intrinsic Value: Projected FCF Related Terms

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


CSC Steel Holdings Bhd Business Description

Traded in Other Exchanges
N/A
Address
180 Kawasan Industri Ayer Keroh, Ayer Keroh, MLA, MYS, 75450
CSC Steel Holdings Bhd is an investment holding company. Along with its subsidiaries, its business activities include the manufacturing and marketing of pickled and oiled steel, cold rolled steel, hot dipped galvanized steel, commonly known as GI, and pre-painted galvanised steel, commonly known as PPGI or colour coated steel products. These products are marketed through brands like Realzinc and Realcolor. The group's reportable operating segments are Cold rolled and coated steel products and Investment holding. A vast majority of the revenue is generated from the Cold rolled and coated steel products segment. Geographically, the group generates a majority of its revenue from Malaysia and the rest from other Asian Pacific regions.

CSC Steel Holdings Bhd Headlines

No Headlines