GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Astino Bhd (XKLS:7162) » Definitions » Intrinsic Value: Projected FCF

Astino Bhd (XKLS:7162) Intrinsic Value: Projected FCF : RM2.01 (As of Jun. 23, 2025)


View and export this data going back to 2003. Start your Free Trial

What is Astino 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 (2025-06-23), Astino Bhd's Intrinsic Value: Projected FCF is RM2.01. The stock price of Astino Bhd is RM0.535. Therefore, Astino Bhd's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

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

XKLS:7162' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.18   Med: 0.31   Max: 0.68
Current: 0.27

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Astino Bhd was 0.68. The lowest was 0.18. And the median was 0.31.

XKLS:7162's Price-to-Projected-FCF is ranked better than
91.91% of 309 companies
in the Building Materials industry
Industry Median: 0.79 vs XKLS:7162: 0.27

Astino Bhd Intrinsic Value: Projected FCF Historical Data

The historical data trend for Astino 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.

Astino Bhd Intrinsic Value: Projected FCF Chart

Astino Bhd Annual Data
Trend Jul15 Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1.56 2.02 1.73 1.80 1.95

Astino Bhd Quarterly Data
Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25
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 1.88 1.97 1.95 1.97 2.01

Competitive Comparison of Astino Bhd's Intrinsic Value: Projected FCF

For the Building Materials subindustry, Astino 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.


Astino Bhd's Price-to-Projected-FCF Distribution in the Building Materials Industry

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

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


;
;

Astino 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 Astino Bhd's Free Cash Flow(6 year avg) = RM53.45.

Astino 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 (Jan25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*53.44656+561.804*0.8)/476.378
=2.01

* 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.


Astino Bhd  (XKLS:7162) 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.

Astino 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
=0.535/2.0115816490158
=0.27

* 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.


Astino Bhd Intrinsic Value: Projected FCF Related Terms

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


Astino Bhd Business Description

Traded in Other Exchanges
N/A
Address
Mukim 11, Jalan Changkat, Lot 1499 (Lot Baru 10030) & 1500, Seberang Perai Selatan, Nibong Teba, PNG, MYS, 14300
Astino Bhd is an investment holding company. It is engaged in the manufacturing and trading of metal building materials and other steel products. Its main product is metal roofing, c-purlin, small c-purlin, truss and batten, piping, scaffolding, slitting and leveling coil, etc. The group operates principally in Malaysia and generates revenue from Malaysia, Indonesia, Philippines, and Others.

Astino Bhd Headlines

No Headlines