GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Packaging & Containers » AGI Greenpac Ltd (BOM:500187) » Definitions » Intrinsic Value: Projected FCF

AGI Greenpac (BOM:500187) Intrinsic Value: Projected FCF : ₹439.18 (As of Jun. 27, 2025)


View and export this data going back to 1992. Start your Free Trial

What is AGI Greenpac 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 (2025-06-27), AGI Greenpac's Intrinsic Value: Projected FCF is ₹439.18. The stock price of AGI Greenpac is ₹815.15. Therefore, AGI Greenpac's Price-to-Intrinsic-Value-Projected-FCF of today is 1.9.

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

BOM:500187' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.27   Med: 0.96   Max: 2.76
Current: 1.86

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of AGI Greenpac was 2.76. The lowest was 0.27. And the median was 0.96.

BOM:500187's Price-to-Projected-FCF is ranked worse than
72.58% of 299 companies
in the Packaging & Containers industry
Industry Median: 0.93 vs BOM:500187: 1.86

AGI Greenpac Intrinsic Value: Projected FCF Historical Data

The historical data trend for AGI Greenpac'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.

AGI Greenpac Intrinsic Value: Projected FCF Chart

AGI Greenpac Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 189.45 126.88 155.28 262.75 439.18

AGI Greenpac 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 262.75 - - - 439.18

Competitive Comparison of AGI Greenpac's Intrinsic Value: Projected FCF

For the Packaging & Containers subindustry, AGI Greenpac'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.


AGI Greenpac's Price-to-Projected-FCF Distribution in the Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, AGI Greenpac's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where AGI Greenpac's Price-to-Projected-FCF falls into.


;
;

AGI Greenpac 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 AGI Greenpac's Free Cash Flow(6 year avg) = ₹782.84.

AGI Greenpac'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)
=(14.862653310476*782.84428571429+20977.3*0.8)/64.704
=439.18

* 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.


AGI Greenpac  (BOM:500187) 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.

AGI Greenpac's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=815.15/439.18433504356
=1.86

* 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.


AGI Greenpac Intrinsic Value: Projected FCF Related Terms

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


AGI Greenpac Business Description

Traded in Other Exchanges
Address
National Highway 8, 301-302, 3rd Floor, Park Centra, Sector 30, Gurugram, HR, IND, 122 001
AGI Greenpac Ltd is an India-based company engaged in the business segments of Investment Property, Packaging Products, and others. It generates maximum revenue from the Packaging products segment. In the Packaging Products segment, the company manufactures and markets various packaging products, including Glass containers Polyethylene Terephthalate (PET) bottles and products, and Security caps and closures. The Investment Property division comprises land & buildings owned by the Company and given on lease and the other segment includes wind power generation and other activities. The activities of the company are limited within the Indian Territories.

AGI Greenpac Headlines

No Headlines