GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Tasty Dairy Specialities Ltd (BOM:540955) » Definitions » Intrinsic Value: Projected FCF
中文

Tasty Dairy Specialities (BOM:540955) Intrinsic Value: Projected FCF

: ₹3.00 (As of Today)
View and export this data going back to 2018. Start your Free Trial

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 (2024-04-23), Tasty Dairy Specialities's Intrinsic Value: Projected FCF is ₹3.00. The stock price of Tasty Dairy Specialities is ₹10.72. Therefore, Tasty Dairy Specialities's Price-to-Intrinsic-Value-Projected-FCF of today is 3.6.

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

BOM:540955' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.33   Med: 2.55   Max: 13.4
Current: 3.57

During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Tasty Dairy Specialities was 13.40. The lowest was 1.33. And the median was 2.55.

BOM:540955's Price-to-Projected-FCF is ranked worse than
86.43% of 1223 companies
in the Consumer Packaged Goods industry
Industry Median: 1.12 vs BOM:540955: 3.57

Tasty Dairy Specialities Intrinsic Value: Projected FCF Historical Data

The historical data trend for Tasty Dairy Specialities'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.

Tasty Dairy Specialities Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 15.86 13.43 1.69 -5.87 3.00

Tasty Dairy Specialities Quarterly Data
Sep18 Mar19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 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 - 3.00 - - -

Competitive Comparison

For the Packaged Foods subindustry, Tasty Dairy Specialities'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.


Tasty Dairy Specialities Price-to-Projected-FCF Distribution

For the Consumer Packaged Goods industry and Consumer Defensive sector, Tasty Dairy Specialities's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Tasty Dairy Specialities's Price-to-Projected-FCF falls into.



Tasty Dairy Specialities 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 Tasty Dairy Specialities's Free Cash Flow(6 year avg) = ₹-19.73.

Tasty Dairy Specialities'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 (Mar23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-19.725428571429+311.25*0.8)/20.430
=3.00

* 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.


Tasty Dairy Specialities  (BOM:540955) 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.

Tasty Dairy Specialities's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=10.72/2.9959365941708
=3.58

* 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.


Tasty Dairy Specialities Intrinsic Value: Projected FCF Related Terms

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


Tasty Dairy Specialities (BOM:540955) Business Description

Traded in Other Exchanges
N/A
Address
G-6, 12/483 Ratandham Apartment, McRobertganj, Kanpur, UP, IND, 208001
Tasty Dairy Specialities Ltd is engaged in the procurement and processing of milk and other value-added products, namely Butter, Milk, Ghee, and other milk products. Some of its products includes Full Cream Milk, Skimmed Milk, T-Special Milk, Salted Butter, Skimmed Milk Powder, Gulab Jamun Mix, Mithai Master, Chenna Powder, and Dairy Delight. It operates in a single segment, which is the manufacturing and sale of Dairy Products.

Tasty Dairy Specialities (BOM:540955) Headlines

No Headlines