GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Instituto de Diagnostico SA (XSGO:INDISA) » Definitions » Intrinsic Value: Projected FCF

Instituto de Diagnostico (XSGO:INDISA) Intrinsic Value: Projected FCF : CLP879.05 (As of Jun. 05, 2025)


View and export this data going back to 1982. Start your Free Trial

What is Instituto de Diagnostico 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 (2025-06-05), Instituto de Diagnostico's Intrinsic Value: Projected FCF is CLP879.05. The stock price of Instituto de Diagnostico is CLP2090.80. Therefore, Instituto de Diagnostico's Price-to-Intrinsic-Value-Projected-FCF of today is 2.4.

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

XSGO:INDISA' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.69   Med: 2.36   Max: 3.89
Current: 2.38

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Instituto de Diagnostico was 3.89. The lowest was 1.69. And the median was 2.36.

XSGO:INDISA's Price-to-Projected-FCF is ranked worse than
79.1% of 335 companies
in the Healthcare Providers & Services industry
Industry Median: 1.12 vs XSGO:INDISA: 2.38

Instituto de Diagnostico Intrinsic Value: Projected FCF Historical Data

The historical data trend for Instituto de Diagnostico'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.

Instituto de Diagnostico Intrinsic Value: Projected FCF Chart

Instituto de Diagnostico Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 784.63 576.41 572.13 641.43 781.63

Instituto de Diagnostico Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 720.71 735.14 737.09 781.63 879.05

Competitive Comparison of Instituto de Diagnostico's Intrinsic Value: Projected FCF

For the Medical Care Facilities subindustry, Instituto de Diagnostico'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.


Instituto de Diagnostico's Price-to-Projected-FCF Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Instituto de Diagnostico's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Instituto de Diagnostico's Price-to-Projected-FCF falls into.


;
;

Instituto de Diagnostico 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 Instituto de Diagnostico's Free Cash Flow(6 year avg) = CLP3,010.48.

Instituto de Diagnostico'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 (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(11.773635598597*3010.48272+110549.756*0.8)/140.930
=879.05

* 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.


Instituto de Diagnostico  (XSGO:INDISA) 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.

Instituto de Diagnostico's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=2090.80/879.04726687825
=2.38

* 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.


Instituto de Diagnostico Intrinsic Value: Projected FCF Related Terms

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


Instituto de Diagnostico Business Description

Traded in Other Exchanges
N/A
Address
Avenida Santa Maria 1810, Providencia, Santiago, CHL
Instituto de Diagnostico SA, through Clinica Indisa, provides medical and healthcare services. It offers clinical services in the areas of general surgery, traumatology, urology, maternity, dialysis, cardiovascular, odontology, gynecology and obstetrics, blood bank facility, maternity facility, critical patient unit, and various other medical-related services and facilities. Along with its subsidiaries, the company operates in the following segments; Hospitalization which generates maximum revenue and corresponds to services provided to patients who are hospitalized and spend days in bed; Outpatient corresponds to services that do not involve occupation of bed days; and Others corresponds to the parking rental and services category maintenance.

Instituto de Diagnostico Headlines

No Headlines