GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Vanadi Coffee SA (XMAD:VANA) » Definitions » Intrinsic Value: Projected FCF

Vanadi Coffee (XMAD:VANA) Intrinsic Value: Projected FCF : €0.00 (As of Jun. 22, 2025)


View and export this data going back to 2023. Start your Free Trial

What is Vanadi Coffee 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 (2025-06-22), Vanadi Coffee's Intrinsic Value: Projected FCF is €0.00. The stock price of Vanadi Coffee is €0.712. Therefore, Vanadi Coffee's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

XMAD:VANA's Price-to-Projected-FCF is not ranked *
in the Restaurants industry.
Industry Median: 1.06
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Vanadi Coffee Intrinsic Value: Projected FCF Historical Data

The historical data trend for Vanadi Coffee'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.

Vanadi Coffee Intrinsic Value: Projected FCF Chart

Vanadi Coffee Annual Data
Trend Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
- - -

Vanadi Coffee Semi-Annual Data
Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF - - -

Competitive Comparison of Vanadi Coffee's Intrinsic Value: Projected FCF

For the Restaurants subindustry, Vanadi Coffee'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.


Vanadi Coffee's Price-to-Projected-FCF Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Vanadi Coffee's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

Vanadi Coffee 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)



Vanadi Coffee  (XMAD:VANA) 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.

Vanadi Coffee's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.712/
=

* 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.


Vanadi Coffee Intrinsic Value: Projected FCF Related Terms

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


Vanadi Coffee Business Description

Traded in Other Exchanges
Address
Calle Mexico no. 20-5, Alicante, ESP
Vanadi Coffee SA is engaged in operations of the bar, restaurant, food delivery service, catering for any type of event and any other service related to the hotel and lodging business. It is a fast good lifestyle brand that offers food and drink that follows the lifestyle of today's customers. It is a a gastronomic offer with the essence of Real Food, attractive presentation and aligned with trends. All this framed in a modern and welcoming space where design and speed of service are its main hallmarks.

Vanadi Coffee Headlines

No Headlines