GURUFOCUS.COM » STOCK LIST » Industrials » Aerospace & Defense » SAM Engineering & Equipment (M) Bhd (XKLS:9822) » Definitions » Intrinsic Value: Projected FCF

SAM Engineering & Equipment (M) Bhd (XKLS:9822) Intrinsic Value: Projected FCF : RM1.53 (As of Jun. 19, 2025)


View and export this data going back to 1995. Start your Free Trial

What is SAM Engineering & Equipment (M) 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 (2025-06-19), SAM Engineering & Equipment (M) Bhd's Intrinsic Value: Projected FCF is RM1.53. The stock price of SAM Engineering & Equipment (M) Bhd is RM3.88. Therefore, SAM Engineering & Equipment (M) Bhd's Price-to-Intrinsic-Value-Projected-FCF of today is 2.5.

The historical rank and industry rank for SAM Engineering & Equipment (M) Bhd's Intrinsic Value: Projected FCF or its related term are showing as below:

XKLS:9822' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.21   Med: 1.97   Max: 10.86
Current: 2.54

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of SAM Engineering & Equipment (M) Bhd was 10.86. The lowest was 1.21. And the median was 1.97.

XKLS:9822's Price-to-Projected-FCF is ranked better than
54.24% of 177 companies
in the Aerospace & Defense industry
Industry Median: 2.85 vs XKLS:9822: 2.54

SAM Engineering & Equipment (M) Bhd Intrinsic Value: Projected FCF Historical Data

The historical data trend for SAM Engineering & Equipment (M) 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.

SAM Engineering & Equipment (M) Bhd Intrinsic Value: Projected FCF Chart

SAM Engineering & Equipment (M) Bhd Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.96 0.43 -0.50 0.99 1.53

SAM Engineering & Equipment (M) 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 0.99 1.32 1.69 1.61 1.53

Competitive Comparison of SAM Engineering & Equipment (M) Bhd's Intrinsic Value: Projected FCF

For the Aerospace & Defense subindustry, SAM Engineering & Equipment (M) 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.


SAM Engineering & Equipment (M) Bhd's Price-to-Projected-FCF Distribution in the Aerospace & Defense Industry

For the Aerospace & Defense industry and Industrials sector, SAM Engineering & Equipment (M) Bhd's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where SAM Engineering & Equipment (M) Bhd's Price-to-Projected-FCF falls into.


;
;

SAM Engineering & Equipment (M) 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 SAM Engineering & Equipment (M) Bhd's Free Cash Flow(6 year avg) = RM-7.92.

SAM Engineering & Equipment (M) 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)
=(13.319242326454*-7.92032+1425.916*0.8)/676.987
=1.53

* 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.


SAM Engineering & Equipment (M) Bhd  (XKLS:9822) 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.

SAM Engineering & Equipment (M) 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
=3.88/1.5291876189896
=2.54

* 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.


SAM Engineering & Equipment (M) Bhd Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of SAM Engineering & Equipment (M) Bhd's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


SAM Engineering & Equipment (M) Bhd Business Description

Traded in Other Exchanges
N/A
Address
Plot 17, Hilir Sungai Keluang Tiga, Bayan Lepas Free Industrial Zone, Phase 4, Bayan Lepas, PNG, MYS, 11900
SAM Engineering & Equipment (M) Bhd is a Malaysian company that provides precision machining, equipment integration, and automation solutions to aerospace and equipment industries. The company is engaged in providing manufacturing solutions for critical engine parts and other related equipment parts and also on engineering and high precision tooling including large format CNC machining parts. It also provides for the arrangement of equipment engineering and solutions for commercial, semiconductor, and other industries. The company manages its business in two segments namely Aerospace and Equipment manufacturing. It has a business presence in Malaysia and other international countries.

SAM Engineering & Equipment (M) Bhd Headlines

No Headlines