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 (2024-06-24), Bonia Bhd's Intrinsic Value: Projected FCF is RM5.68. The stock price of Bonia Bhd is RM1.71. Therefore, Bonia Bhd's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.
The historical rank and industry rank for Bonia Bhd's Intrinsic Value: Projected FCF or its related term are showing as below:
XKLS:9288'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.13 Med: 0.38 Max: 2.74
Current: 0.3
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Bonia Bhd was 2.74. The lowest was 0.13. And the median was 0.38.
XKLS:9288's Price-to-Projected-FCF is ranked better than 89.27% of 783
companies
in the Manufacturing - Apparel & Accessories industry
Industry Median: 0.94
vs XKLS:9288: 0.30
Bonia Bhd Intrinsic Value: Projected FCF Historical Data
The historical data trend for Bonia 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.
Competitive Comparison of Bonia Bhd's Intrinsic Value: Projected FCF
For the Footwear & Accessories subindustry, Bonia 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.
Bonia Bhd's Price-to-Projected-FCF Distribution in the Manufacturing - Apparel & Accessories Industry
For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Bonia Bhd's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Bonia Bhd's Price-to-Projected-FCF falls into.
Bonia 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.
* 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.
Bonia Bhd (XKLS:9288) 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.
Bonia 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
=
1.71
/
5.6824781773902
=
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.
Bonia Bhd Intrinsic Value: Projected FCF Related Terms
Thank you for viewing the detailed overview of Bonia Bhd's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Bonia Corp Bhd is principally engaged in product design, manufacture, promotion, marketing, distribution, wholesale, and retail of luxury leatherwear, footwear, apparel, accessories, and eyewear for both men and women under its in-house brands as well as other international licensed brands. It operates through the following segments: Retailing which designs, promotes, and markets fashionable apparels, footwear, accessories, and leather goods; Manufacturing segment which manufactures and markets fashionable leather goods; and Investment and property development which engages in rental and development of commercial properties. The company's operations are located in Malaysia and Singapore, with offices in Indonesia and Vietnam as well.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
XKLS:9288 has been successfully added to your 