GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » FIBRA Macquarie (OTCPK:DBMBF) » Definitions » Intrinsic Value: Projected FCF

FIBRA Macquarie (FIBRA Macquarie) Intrinsic Value: Projected FCF : $3.48 (As of Apr. 29, 2024)


View and export this data going back to 2013. Start your Free Trial

What is FIBRA Macquarie 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 (2024-04-29), FIBRA Macquarie's Intrinsic Value: Projected FCF is $3.48. The stock price of FIBRA Macquarie is $1.79. Therefore, FIBRA Macquarie's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

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

DBMBF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.02   Med: 0.43   Max: 0.59
Current: 0.51

During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of FIBRA Macquarie was 0.59. The lowest was 0.02. And the median was 0.43.

DBMBF's Price-to-Projected-FCF is ranked better than
67.03% of 549 companies
in the REITs industry
Industry Median: 0.66 vs DBMBF: 0.51

FIBRA Macquarie Intrinsic Value: Projected FCF Historical Data

The historical data trend for FIBRA Macquarie'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.

FIBRA Macquarie Intrinsic Value: Projected FCF Chart

FIBRA Macquarie Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.38 2.16 2.78 2.89 3.01

FIBRA Macquarie Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 2.93 3.01 3.08 3.40 3.55

Competitive Comparison of FIBRA Macquarie's Intrinsic Value: Projected FCF

For the REIT - Industrial subindustry, FIBRA Macquarie'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.


FIBRA Macquarie's Price-to-Projected-FCF Distribution in the REITs Industry

For the REITs industry and Real Estate sector, FIBRA Macquarie's Price-to-Projected-FCF distribution charts can be found below:

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



FIBRA Macquarie 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 FIBRA Macquarie's Free Cash Flow(6 year avg) = $104.90.

FIBRA Macquarie'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 (Sep23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*104.89696+2021.927*0.8)/797.312
=3.28

* 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.


FIBRA Macquarie  (OTCPK:DBMBF) 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.

FIBRA Macquarie's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1.79/3.2812719996035
=0.55

* 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.


FIBRA Macquarie Intrinsic Value: Projected FCF Related Terms

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


FIBRA Macquarie (FIBRA Macquarie) Business Description

Industry
Traded in Other Exchanges
Address
Calzada Mariano Escobedo 595, Polanco Quinta Sección, Alcaldía Miguel Hidalgo, Mexico City, HGO, MEX, 11560
FIBRA Macquarie is a real estate investment trust engaged in the acquisition, ownership, and leasing of real estate properties in Mexico. The company's real estate portfolio is comprised of industrial, retail, and office space. Industrial buildings represent the vast majority of FIBRA Macquarie's total number of properties, total square footage, and total revenue. Most of these industrial locations are used as manufacturing facilities and are located in Northern Mexico. FIBRA Macquarie derives nearly all of its revenue in the form of rental income from tenants. The company's major customers are automotive, electronics, and consumer products, manufacturers, and others.

FIBRA Macquarie (FIBRA Macquarie) Headlines

From GuruFocus