/term/intrinsic-value-projected-fcf/XKRX:005810 Poongsan Holdings (XKRX:005810) Intrinsic Value: Projected
GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Poongsan Holdings Corp (XKRX:005810) » Definitions » Intrinsic Value: Projected FCF

Poongsan Holdings (XKRX:005810) Intrinsic Value: Projected FCF : ₩24,620.52 (As of Jun. 20, 2024)


View and export this data going back to 1988. Start your Free Trial

What is Poongsan Holdings 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 (2024-06-20), Poongsan Holdings's Intrinsic Value: Projected FCF is ₩24,620.52. The stock price of Poongsan Holdings is ₩28250.00. Therefore, Poongsan Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 1.2.

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

XKRX:005810' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.26   Med: 0.68   Max: 2.69
Current: 1.15

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Poongsan Holdings was 2.69. The lowest was 0.26. And the median was 0.68.

XKRX:005810's Price-to-Projected-FCF is ranked better than
54.75% of 590 companies
in the Metals & Mining industry
Industry Median: 1.3 vs XKRX:005810: 1.15

Poongsan Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for Poongsan Holdings'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.

Poongsan Holdings Intrinsic Value: Projected FCF Chart

Poongsan Holdings Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 29,146.30 16,667.80 28,304.60 27,008.70 24,687.50

Poongsan Holdings Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 22,050.80 23,439.60 24,330.80 24,687.50 24,620.50

Competitive Comparison of Poongsan Holdings's Intrinsic Value: Projected FCF

For the Copper subindustry, Poongsan Holdings'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.


Poongsan Holdings's Price-to-Projected-FCF Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Poongsan Holdings's Price-to-Projected-FCF distribution charts can be found below:

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



Poongsan Holdings 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 Poongsan Holdings's Free Cash Flow(6 year avg) = ₩-31,584.84.

Poongsan Holdings'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 (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*-31584.84048+1017775.319*0.8)/14.004
=24,620.52

* 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.


Poongsan Holdings  (XKRX:005810) 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.

Poongsan Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=28250.00/24620.517086481
=1.15

* 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.


Poongsan Holdings Intrinsic Value: Projected FCF Related Terms

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


Poongsan Holdings (XKRX:005810) Business Description

Traded in Other Exchanges
N/A
Address
23, Chungjeong-ro, Poongsan Building, Seodaemun-gu, Seoul, KOR, 120-837
Poongsan Holdings Corp operates as a parent company for Poongsan Group producing fabricated non-ferrous metal products including copper products such as copper and copper alloy sheets, strips, tubes, rods, lead frame materials, coin blanks, commemorative precious metal coin blanks, copper-based roofing material, titanium tubes, and stainless steel strips; defense products including military ammunition, sporting ammunition, propellant powder, ammunition parts, and precision forging products; and precision products including precision dies, gauges and tools. It has two manufacturing plants; the Changwon Plant producing ammunition parts, multi-gauge strips for leadframes and metal powders, and the Busan Plant builds metal processing facilities for the steel, automobile and defense industries.

Poongsan Holdings (XKRX:005810) Headlines

No Headlines