GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » American Cannabis Co Inc (OTCPK:AMMJ) » Definitions » Intrinsic Value: DCF (Dividends Based)

American Cannabis Co (American Cannabis Co) Intrinsic Value: DCF (Dividends Based) : $ (As of May. 16, 2024)


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

What is American Cannabis Co Intrinsic Value: DCF (Dividends Based)?

As of today (2024-05-16), American Cannabis Co's intrinsic value calculated from the Discounted Dividend model is $.

Note: Discounted Dividend model is only suitable for companies who have a consistant distribution history. If the company's dividends does not remain steady over a long period, results may not be accurate due to the low consistency. The model is also only suitable for predictable companies (Business Predictability Rank higher than 1-Star) with dividend payments. If the company's Predictability Rank is 1-Star or Not Rated, or if the company does not pay dividend, the data will not be stored into our database.

American Cannabis Co's Predictability Rank is 1-Star. Thus, this page is only used for demonstration purposes and the DCF related results in the screener and portfolio will appear as zero.

Margin of Safety % (DCF Dividends Based) using Discounted Dividend Model for American Cannabis Co is

The historical rank and industry rank for American Cannabis Co's Intrinsic Value: DCF (Dividends Based) or its related term are showing as below:

AMMJ's Price-to-DCF (Dividends Based) is not ranked *
in the Business Services industry.
Industry Median: 0.83
* Ranked among companies with meaningful Price-to-DCF (Dividends Based) only.

American Cannabis Co Intrinsic Value: DCF (Dividends Based) Historical Data

The historical data trend for American Cannabis Co's Intrinsic Value: DCF (Dividends Based) 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.

American Cannabis Co Intrinsic Value: DCF (Dividends Based) Chart

American Cannabis Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: DCF (Dividends Based)
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

American Cannabis Co Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: DCF (Dividends Based) 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 - - - - -

Competitive Comparison of American Cannabis Co's Intrinsic Value: DCF (Dividends Based)

For the Consulting Services subindustry, American Cannabis Co's Price-to-DCF (Dividends Based), along with its competitors' market caps and Price-to-DCF (Dividends Based) 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.


American Cannabis Co's Price-to-DCF (Dividends Based) Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, American Cannabis Co's Price-to-DCF (Dividends Based) distribution charts can be found below:

* The bar in red indicates where American Cannabis Co's Price-to-DCF (Dividends Based) falls into.



American Cannabis Co Intrinsic Value: DCF (Dividends Based) Calculation

This is the intrinsic value calculated from the Discounted Dividend Model with default parameters. The calculation method is the same as Discounted Cash Flow model except adjusted dividend are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.

Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.

GuruFocus DDM calculator is a two-stage model. The default values are defined as:

1. Discount Rate: d = 11%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 4.38%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.

2. Dividend Growth Rate in the growth stage: g1 = %
The Growth Rate in the growth stage is initially set as the default 10-Year Dividend Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year Dividend Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year Dividend Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=>

3. Years of Growth Stage: y1 = 10

4. Terminal Growth Rate: g2 = 4%

5. Dividends per Share: adjusted dividends per share = $.
GuruFocus uses adjusted dividends per share by default to ensure that the valuation reflects the total value of the company, as the actual dividend is only a portion of the total value.

All of the default settings can be changed in the DCF calculator and the results are calculated automatically.

American Cannabis Co's Intrinsic Value: DCF (Dividends Based) for today is calculated as:

Intrinsic Value: DCF (Dividends Based)=Dividends per Share*{[(1+g1)/(1+d)+(1+g1)^2/(1+d)^2+...+(1+g1)^10/(1+d)^10]
+(1+g1)^10/(1+d)^10*[(1+g2)/(1+d)+(1+g2)^2/(1+d)^2+...+(1+g2)^10/(1+d)^10]}

set x = (1+g1)/(1+d) = (1+)/(1+0.11) =
and y = (1+g2)/(1+d) = (1+)/(1+0.11) =

Intrinsic Value: DCF (Dividends Based)=Dividends per Share*{[x+x^2+...+x^10]+x^10*[y+y^2+...+y^10]}
=Dividends per Share*[x*(1-x^10)/(1-x)+x^10*y*(1-y^10)/(1-y)]
=*
=

Margin of Safety % (DCF Dividends Based) = (Intrinsic Value: DCF (Dividends Based)-Current Price) /Intrinsic Value: DCF (Dividends Based)
= ( - 0.01138) /

* 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.


American Cannabis Co  (OTCPK:AMMJ) Intrinsic Value: DCF (Dividends Based) Explanation

Unlike valuation methods such as Net Current Asset Value, Tangible Book per Share, Graham Number, Median PS Value etc, discounted Dividends model evaluates the companies based on their power of future dividend distribution instead of their assets.


Be Aware

What you need to know about Discounted Dividends model:

1. The Discounted Dividends model evaluates a company based on its future dividends distribution power
2. Dividend growth is taken into account; therefore a company with a higher dividend growth rate is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies with consistently steady dividends distributed.
4. The Discounted Dividends model works poorly for inconsistent dividends distributor like high growth companies.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less dividends distributed.

You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) and Intrinsic Value: DCF (Dividends Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.


American Cannabis Co Intrinsic Value: DCF (Dividends Based) Related Terms

Thank you for viewing the detailed overview of American Cannabis Co's Intrinsic Value: DCF (Dividends Based) provided by GuruFocus.com. Please click on the following links to see related term pages.


American Cannabis Co (American Cannabis Co) Business Description

Industry
Traded in Other Exchanges
N/A
Address
200 Union Street, Suite 200, Lakewood, CO, USA, 80228
American Cannabis Co Inc is engaged in the cannabis industry in states and countries where cannabis is regulated and/or has been decriminalized for medical use and/or legalized for recreational use. It provides advisory and consulting services specific to this industry, designs industry-specific products and facilities, and manages a strategic group partnership that offers both exclusive and non-exclusive customer products commonly used in the industry. It also is a licensed operator of three medical cannabis dispensaries and a cannabis cultivation facility in Colorado Springs, CO.
Executives
Tyler A Schloesser officer: Chief Operations Officer 9874 WEST LA SALLE PLACE, LAKEWOOD CO 80227
Ellis Lamar Smith director, 10 percent owner, officer: Cheif Development Officer 2590 WALNUT ST, DENVER CO 80205
Hollister Corey James Ariel director, 10 percent owner, officer: Chief Executive Officer 5316 RUSTIC AVE, FIRESTONE CO 80504
David Michael Godfrey officer: Principal Accounting Officer 5690 LOGAN STREET, DENVER CO 80237
Jon Workman officer: Vice President 2600 RAY DEAN ROAD, TUCKER AR 72168
Michael Schwanbeck officer: Chief Financial Officer 555 E. 19TH AVENUE, #2421, DENVER CO 80203
Tad M Mailander director 4811 49TH STREET, SAN DIEGO CA 92115
Terry Lynn Buffalo director, officer: CEO 3063 BRIGHTON BLVD, #918, DENVER CO 80216
Jesus Quintero officer: Former CFO 16860 SOUTHWEST 1ST STREET, PEMBROKE PINES FL 33027
Michael A Novielli director, 10 percent owner 100 MILL PLAIN ROAD, 3RD FLOOR, DANBURY CT 06811
Anthony J Baroud director, 10 percent owner, officer: Chief Technology Officer 211 EAST CIRCLE AVE, PROSPECT HEIGHTS IL 60070
Themistocles Psomiadis director, officer: Chief Executive Officer 1420 MIDTOWN AVE, APT 407, MOUNT PLEASANT SC 29464
Villas Boas Andrea Bezerra Arruda 10 percent owner ALAMEDA UAPIXANA, 278, SAO PAULO D5 04085-030
Douglas Leighton director 312 STUART ST, BOSTON MA 02116
Donald Brucker director, 10 percent owner, officer: VP Research & Development 110 WEST C STREET, SUITE 1300, SAN DIEGO CA 92101

American Cannabis Co (American Cannabis Co) Headlines

From GuruFocus

American Cannabis Company, Inc. Announces Filing of Form 10-K

By Marketwired Marketwired 12-28-2018