Cementos Molins (XMAD:CMO) Intrinsic Value: Projected FCF : €20.55 (As of May. 27, 2024)

View and export this data going back to 2007. Start your Free Trial

What is Cementos Molins 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 (2024-05-27), Cementos Molins's Intrinsic Value: Projected FCF is €20.55. The stock price of Cementos Molins is €8.49. Therefore, Cementos Molins's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

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

XMAD:CMO' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.36 Med: 0.7 Max: 1.27
Current: 0.41

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Cementos Molins was 1.27. The lowest was 0.36. And the median was 0.70.

XMAD:CMO's Price-to-Projected-FCF is not ranked
in the Building Materials industry.
Industry Median: 0.86 vs XMAD:CMO: 0.41

Cementos Molins Intrinsic Value: Projected FCF Historical Data

The historical data trend for Cementos Molins'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.

Cementos Molins Intrinsic Value: Projected FCF Chart

Cementos Molins Annual Data

Trend

Dec13

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

12.58

11.72

14.44

17.06

20.55

Cementos Molins Semi-Annual Data
	Dec13	Jun14	Dec14	Jun15	Dec15	Jun16	Dec16	Jun17	Dec17	Jun18	Dec18	Jun19	Dec19	Jun20	Dec20	Jun21	Dec21	Jun22	Dec22	Jun23
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															20.19	17.06	22.12	20.55	23.31

Competitive Comparison of Cementos Molins's Intrinsic Value: Projected FCF

For the Building Materials subindustry, Cementos Molins'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.

Cementos Molins's Price-to-Projected-FCF Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, Cementos Molins's Price-to-Projected-FCF distribution charts can be found below:

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

Cementos Molins 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 Cementos Molins's Free Cash Flow(6 year avg) = €38.37.

Cementos Molins'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 (Dec22)	*	0.8)	/	Shares Outstanding (Diluted Average)
	=	(12.608723088515	*	38.374142857143	+	1022.453	*	0.8)	/	63.363
	=	20.55

Cementos Molins (XMAD:CMO) 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.

Cementos Molins's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF	=	Share Price	/	Intrinsic Value: Projected FCF
	=	8.49	/	20.545292063899
	=	0.41

Cementos Molins Intrinsic Value: Projected FCF Related Terms

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

Cementos Molins (XMAD:CMO) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Cementos Molins SA (XMAD:CMO) » Definitions » Intrinsic Value: Projected FCF

Traded in Other Exchanges

N/A

Address

Calle Espronceda 38, local 3, Madrid, ESP, 28003

Website

http://www.cemolins.es

Cementos Molins SA engages in the manufacturing and selling of gray cement and white cement used for various construction purposes in the civil engineering industry. The group's core business is to manufacture and market its products which include, cement, clinker, concrete, mortars, aggregates, and precast concrete. It caters to markets around the world which include Spain, Argentina, Uruguay, Mexico, Bangladesh, India, Tunisia, China, Bolivia, and Columbia. It generates the majority of its revenues from the sales of its products through in the foreign markets.