GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Atlas Copco AB (OTCPK:ATLCY) » Definitions » Intrinsic Value: Projected FCF

ATLCY (Atlas Copco AB) Intrinsic Value: Projected FCF : $6.24 (As of Oct. 31, 2024)


View and export this data going back to 1990. Start your Free Trial

What is Atlas Copco AB 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 (2024-10-31), Atlas Copco AB's Intrinsic Value: Projected FCF is $6.24. The stock price of Atlas Copco AB is $14.52. Therefore, Atlas Copco AB's Price-to-Intrinsic-Value-Projected-FCF of today is 2.3.

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

ATLCY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.1   Med: 2.1   Max: 3.55
Current: 2.33

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Atlas Copco AB was 3.55. The lowest was 1.10. And the median was 2.10.

ATLCY's Price-to-Projected-FCF is ranked worse than
63.57% of 1924 companies
in the Industrial Products industry
Industry Median: 1.61 vs ATLCY: 2.33

Atlas Copco AB Intrinsic Value: Projected FCF Historical Data

The historical data trend for Atlas Copco AB'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.

Atlas Copco AB Intrinsic Value: Projected FCF Chart

Atlas Copco AB 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 3.50 4.33 4.19 4.68 5.89

Atlas Copco AB Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 5.18 5.89 5.88 5.84 6.57

Competitive Comparison of Atlas Copco AB's Intrinsic Value: Projected FCF

For the Specialty Industrial Machinery subindustry, Atlas Copco AB'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.


Atlas Copco AB's Price-to-Projected-FCF Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Atlas Copco AB's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Atlas Copco AB's Price-to-Projected-FCF falls into.



Atlas Copco AB 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 Atlas Copco AB's Free Cash Flow(6 year avg) = $1,999.25.

Atlas Copco AB'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 (Sep24)*0.8)/Shares Outstanding (Diluted Average)
=(13.228282734574*1999.2496+10000.782*0.8)/4882.500
=7.06

* 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.


Atlas Copco AB  (OTCPK:ATLCY) 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.

Atlas Copco AB's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=14.52/7.0552513191568
=2.06

* 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.


Atlas Copco AB Intrinsic Value: Projected FCF Related Terms

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


Atlas Copco AB Business Description

Address
Sickla Industrivag 19, Nacka, Stockholm, SWE, SE-105 23
Atlas Copco is a 140-year-old Swedish company that pioneered air compression technology and remains a leading air compressor manufacturer. Atlas Copco is also a leading manufacturer of vacuum pump equipment, industrial power tools, and portable power and air compression equipment. The company's operations match the geographic breadth of its customers, with a presence in 180 countries. Atlas Copco's revenue is derived from three sources: initial equipment sales, spare parts, and maintenance.

Atlas Copco AB Headlines

From GuruFocus

Q2 2023 Atlas Copco AB Earnings Call Transcript

By GuruFocus Research 02-12-2024

Q3 2022 Atlas Copco AB Earnings Call Transcript

By GuruFocus Research 02-12-2024

Q4 2020 Atlas Copco AB Earnings Call Transcript

By GuruFocus Research 02-12-2024

Q1 2024 Atlas Copco AB Earnings Call Transcript

By GuruFocus Research 04-25-2024

Atlas Copco AB's Dividend Analysis

By GuruFocus Research 04-24-2024

Atlas Copco AB Capital Markets Day Transcript

By GuruFocus Research 02-12-2024

Q2 2024 Atlas Copco AB Earnings Call Transcript

By GuruFocus Research 07-19-2024

Q4 2021 Atlas Copco AB Earnings Call Transcript

By GuruFocus Research 02-12-2024

Q4 2023 Atlas Copco AB Earnings Call Transcript

By GuruFocus Research 02-12-2024

Q2 2019 Atlas Copco AB Earnings Call Transcript

By GuruFocus Research 02-12-2024