GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Alcoholic » SA Vina Santa Rita (XSGO:SANTA RITA) » Definitions » Intrinsic Value: Projected FCF

SA Vinanta Rita (XSGO:SANTA RITA) Intrinsic Value: Projected FCF : CLP189.38 (As of Jun. 07, 2025)


View and export this data going back to 1991. Start your Free Trial

What is SA Vinanta Rita 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 (2025-06-07), SA Vinanta Rita's Intrinsic Value: Projected FCF is CLP189.38. The stock price of SA Vinanta Rita is CLP150.00. Therefore, SA Vinanta Rita's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

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

XSGO:SANTA RITA' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.54   Med: 0.9   Max: 1.31
Current: 0.79

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of SA Vinanta Rita was 1.31. The lowest was 0.54. And the median was 0.90.

XSGO:SANTA RITA's Price-to-Projected-FCF is not ranked
in the Beverages - Alcoholic industry.
Industry Median: 1.14 vs XSGO:SANTA RITA: 0.79

SA Vinanta Rita Intrinsic Value: Projected FCF Historical Data

The historical data trend for SA Vinanta Rita'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.

SA Vinanta Rita Intrinsic Value: Projected FCF Chart

SA Vinanta Rita 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 141.33 128.69 140.03 171.21 212.53

SA Vinanta Rita 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 172.59 160.47 188.91 212.53 189.38

Competitive Comparison of SA Vinanta Rita's Intrinsic Value: Projected FCF

For the Beverages - Wineries & Distilleries subindustry, SA Vinanta Rita'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.


SA Vinanta Rita's Price-to-Projected-FCF Distribution in the Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, SA Vinanta Rita's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where SA Vinanta Rita's Price-to-Projected-FCF falls into.


;
;

SA Vinanta Rita 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 SA Vinanta Rita's Free Cash Flow(6 year avg) = CLP2,728.85.

SA Vinanta Rita'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)
=(9.5203515959648*2728.85328+212428.777*0.8)/1034.572
=189.38

* 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.


SA Vinanta Rita  (XSGO:SANTA RITA) 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.

SA Vinanta Rita's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=150.00/189.37557200408
=0.79

* 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.


SA Vinanta Rita Intrinsic Value: Projected FCF Related Terms

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


SA Vinanta Rita Business Description

Traded in Other Exchanges
N/A
Address
Avda Apoquindo No. 3669, Office 601, Santiago, CHL
SA Vina Santa Rita is engaged in the production and distribution of wines. The company offers its wine products through various brands such as Casa Real, Bougainville, Triple C, Floresta, Medalla Real Reserva, SR Secret Reserve, 120 Reserva Especial, and Tres Medallas among others. It also operates in the tourism sector offering visitors to explore vineyards, museums, wine shops, and historical sites. In addition, it also operates Hotel Casa Real, and restaurants. The company generates maximum revenue from its wine business. Along with the domestic markets, it also exports its products to other markets such as the United States of America, Ireland, Brazil, Canada, Scandinavia, the United Kingdom, Korea, Japan, China, and the Netherlands.

SA Vinanta Rita Headlines

No Headlines