GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Seojin Automotive Co Ltd (XKRX:122690) » Definitions » Intrinsic Value: Projected FCF

Seojin Automotive Co (XKRX:122690) Intrinsic Value: Projected FCF : ₩-26,276.02 (As of Dec. 11, 2024)


View and export this data going back to 2010. Start your Free Trial

What is Seojin Automotive Co 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 (2024-12-11), Seojin Automotive Co's Intrinsic Value: Projected FCF is ₩-26,276.02. The stock price of Seojin Automotive Co is ₩1847.00. Therefore, Seojin Automotive Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Seojin Automotive Co was 2.42. The lowest was 2.42. And the median was 2.42.

XKRX:122690's Price-to-Projected-FCF is not ranked *
in the Vehicles & Parts industry.
Industry Median: 1
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Seojin Automotive Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Seojin Automotive Co'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.

Seojin Automotive Co Intrinsic Value: Projected FCF Chart

Seojin Automotive Co 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 -9,051.76 -3,269.20 -3,761.40 1,117.58 -5,696.66

Seojin Automotive Co Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -3,846.87 -5,696.66 -13,642.60 -14,144.40 -26,276.00

Competitive Comparison of Seojin Automotive Co's Intrinsic Value: Projected FCF

For the Auto Parts subindustry, Seojin Automotive Co'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.


Seojin Automotive Co's Price-to-Projected-FCF Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Seojin Automotive Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Seojin Automotive Co's Price-to-Projected-FCF falls into.



Seojin Automotive Co 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 Seojin Automotive Co's Free Cash Flow(6 year avg) = ₩-45,763.76.

Seojin Automotive Co'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 (Sep24)*0.8)/Shares Outstanding (Diluted Average)
=(14.069800320413*-45763.75664+92220.221*0.8)/21.697
=-26,276.02

* 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.


Seojin Automotive Co  (XKRX:122690) 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.

Seojin Automotive Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1847.00/-26276.017008655
=

* 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.


Seojin Automotive Co Intrinsic Value: Projected FCF Related Terms

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


Seojin Automotive Co Business Description

Traded in Other Exchanges
N/A
Address
1280-9 Jungwang-Dong, Siheung City, Kyunggi-Do, KOR, 140-892
Seojin Automotive Co Ltd produces, supplies, and sells automobile clutches and components. Its products include clutch covers, discs, and facings; fly wheels; release bearings for passenger cars and commercial vehicles; and automatic transmission parts, including wet clutches, break bands, separator plates, lockup dumpers, drive plates, park pawls, signal plates, spring packs, drums, and disk jets.

Seojin Automotive Co Headlines

No Headlines