GURUFOCUS.COM » STOCK LIST » Technology » Hardware » AE Multi Holdings Bhd (XKLS:7146) » Definitions » Intrinsic Value: Projected FCF

AE Multi Holdings Bhd (XKLS:7146) Intrinsic Value: Projected FCF : RM-0.30 (As of Jun. 21, 2025)


View and export this data going back to 2002. Start your Free Trial

What is AE Multi 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 (2025-06-21), AE Multi Holdings Bhd's Intrinsic Value: Projected FCF is RM-0.30. The stock price of AE Multi Holdings Bhd is RM0.05. Therefore, AE Multi Holdings Bhd's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

XKLS:7146's Price-to-Projected-FCF is not ranked *
in the Hardware industry.
Industry Median: 1.36
* Ranked among companies with meaningful Price-to-Projected-FCF only.

AE Multi Holdings Bhd Intrinsic Value: Projected FCF Historical Data

The historical data trend for AE Multi 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.

AE Multi Holdings Bhd Intrinsic Value: Projected FCF Chart

AE Multi Holdings Bhd Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Mar22 Mar23 Mar24 Mar25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.71 -0.28 -0.41 -0.29 -0.30

AE Multi Holdings Bhd Quarterly Data
Dec19 Mar20 Jun20 Sep20 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 -0.29 -0.26 -0.29 -0.32 -0.30

Competitive Comparison of AE Multi Holdings Bhd's Intrinsic Value: Projected FCF

For the Electronic Components subindustry, AE Multi 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.


AE Multi Holdings Bhd's Price-to-Projected-FCF Distribution in the Hardware Industry

For the Hardware industry and Technology sector, AE Multi Holdings Bhd's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

AE Multi 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 AE Multi Holdings Bhd's Free Cash Flow(6 year avg) = RM-10.68.

AE Multi 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*-10.6784+45.16*0.8)/216.350
=-0.30

* 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.


AE Multi Holdings Bhd  (XKLS:7146) 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.

AE Multi 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
=0.05/-0.30290789222256
=

* 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.


AE Multi Holdings Bhd Intrinsic Value: Projected FCF Related Terms

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


AE Multi Holdings Bhd Business Description

Industry
Traded in Other Exchanges
N/A
Address
Plot 19-7, Jalan PKNK 1/4, Kawasan Perindustrian Sungai Petani, Taman Ria Jaya, Sungai Petani, KDH, MYS, 08000
AE Multi Holdings Bhd is an investment holding company engaged in the provision of management services to its subsidiaries. Its segments include manufacturing, trading of construction materials, general construction, glove manufacturing business solutions, investment, and others. The Manufacturing segment is the prime revenue driver for the company, which engages in the manufacturing and trading of printed circuit boards and their related products and the provision of technical services geographically, The Group operates in Malaysia Thailand, and the USA. Geographically company generates the majority of its revenue from Thailand.

AE Multi Holdings Bhd Headlines

No Headlines