GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Steamships Trading Co Ltd (ASX:SST) » Definitions » Intrinsic Value: Projected FCF

Steamships Trading Co (ASX:SST) Intrinsic Value: Projected FCF : A$14.97 (As of May. 16, 2024)


View and export this data going back to 1962. Start your Free Trial

What is Steamships Trading Co 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 (2024-05-16), Steamships Trading Co's Intrinsic Value: Projected FCF is A$14.97. The stock price of Steamships Trading Co is A$16.20. Therefore, Steamships Trading Co's Price-to-Intrinsic-Value-Projected-FCF of today is 1.1.

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

ASX:SST' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.54   Med: 0.96   Max: 3.93
Current: 1.08

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Steamships Trading Co was 3.93. The lowest was 0.54. And the median was 0.96.

ASX:SST's Price-to-Projected-FCF is ranked worse than
59.37% of 699 companies
in the Transportation industry
Industry Median: 0.84 vs ASX:SST: 1.08

Steamships Trading Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Steamships Trading Co'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.

Steamships Trading Co Intrinsic Value: Projected FCF Chart

Steamships Trading Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 14.88 16.75 18.67 18.19 14.97

Steamships Trading Co Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
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 18.67 - 18.19 - 14.97

Competitive Comparison of Steamships Trading Co's Intrinsic Value: Projected FCF

For the Integrated Freight & Logistics subindustry, Steamships Trading Co'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.


Steamships Trading Co's Price-to-Projected-FCF Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Steamships Trading Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Steamships Trading Co's Price-to-Projected-FCF falls into.



Steamships Trading Co 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 Steamships Trading Co's Free Cash Flow(6 year avg) = A$13.67.

Steamships Trading Co'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 (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*13.668142857143+416.942*0.8)/31.008
=14.95

* 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.


Steamships Trading Co  (ASX:SST) 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.

Steamships Trading Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=16.20/14.953532174403
=1.08

* 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.


Steamships Trading Co Intrinsic Value: Projected FCF Related Terms

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


Steamships Trading Co (ASX:SST) Business Description

Traded in Other Exchanges
N/A
Address
345, Stanley Esplanade, Section 20, Allotments 3, 4 and 5, Level 2 Granville, PO Box 1, National Capital District, Port Moresby, PNG, NCD 121
Steamships Trading Co Ltd is a diversified holding company. The company's operating segment includes Property and hospitality, Logistics, and Commercial & investment. It generates maximum revenue from the Logistics segment, which consists of shipping and land-based freight transport and related services divisions. The Property and hospitality segment consists of the hotels owned and operated by the group and also its property leasing division and Commercial and investment - which consists of commercial, head office administration function and insurance activities The group primarily operates in Papua New Guinea.

Steamships Trading Co (ASX:SST) Headlines

From GuruFocus

System1 to Report First Quarter 2022 Financial Results

By Business Wire Business Wire 04-28-2022

System1 Announces Sale of Total Security

By Business Wire 11-30-2023

System1 Named Microsoft Advertising's Global Supply Partner of the Year

By Business Wire Business Wire 06-01-2023

System1 to Report Second Quarter 2022 Financial Results

By Business Wire Business Wire 07-18-2022

System1 Completes Acquisition of RoadWarrior

By Business Wire Business Wire 02-10-2022