Zaigle Co (XKRX:234920) Intrinsic Value: Projected FCF : ₩-2,102.00 (As of Jun. 20, 2024)

View and export this data going back to 2016. Start your Free Trial

What is Zaigle 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 (2024-06-20), Zaigle Co's Intrinsic Value: Projected FCF is ₩-2,102.00. The stock price of Zaigle Co is ₩6590.00. Therefore, Zaigle Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

XKRX:234920's Price-to-Projected-FCF is not ranked ^*
in the Consumer Packaged Goods industry.
Industry Median: 1.13
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Zaigle Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Zaigle 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.

Zaigle Co Intrinsic Value: Projected FCF Chart

Zaigle Co Annual Data

Trend

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

-2,128.70

-3,628.59

-2,183.53

Zaigle Co 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															-1,347.66	-2,027.80	-997.90	-2,183.53	-2,102.00

Competitive Comparison of Zaigle Co's Intrinsic Value: Projected FCF

For the Household & Personal Products subindustry, Zaigle 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.

Zaigle Co's Price-to-Projected-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Zaigle Co's Price-to-Projected-FCF distribution charts can be found below:

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

Zaigle 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 Zaigle Co's Free Cash Flow(6 year avg) = ₩-5,464.87.

Zaigle 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 (Mar24)	*	0.8)	/	Shares Outstanding (Diluted Average)
	=	(9.5203515959648	*	-5464.87184	+	29678.681	*	0.8)	/	13.456
	=	-2,102.00

Zaigle Co (XKRX:234920) 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.

Zaigle 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
	=	6590.00	/	-2102.0033103216
	=

Zaigle Co Intrinsic Value: Projected FCF Related Terms

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

Zaigle Co (XKRX:234920) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Zaigle Co Ltd (XKRX:234920) » Definitions » Intrinsic Value: Projected FCF

Comparable Companies

Traded in Other Exchanges

N/A

Address

RM 1114.11th Floor, 217, Heojun-ro, Gangseo-gu, Seoul, KOR

Website

http://www.zaigle.com

Zaigle Co Ltd manufactures domestic appliances. Geographically the company operates through the region of Korea.

Zaigle Co (XKRX:234920) Headlines

No Headlines