GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Freehold Royalties Ltd (OTCPK:FRHLF) » Definitions » Intrinsic Value: Projected FCF

Freehold Royalties (Freehold Royalties) Intrinsic Value: Projected FCF : $15.18 (As of Apr. 27, 2024)


View and export this data going back to 1996. Start your Free Trial

What is Freehold Royalties 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 (2024-04-27), Freehold Royalties's Intrinsic Value: Projected FCF is $15.18. The stock price of Freehold Royalties is $10.55. Therefore, Freehold Royalties's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

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

FRHLF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.42   Med: 0.85   Max: 1.42
Current: 0.69

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Freehold Royalties was 1.42. The lowest was 0.42. And the median was 0.85.

FRHLF's Price-to-Projected-FCF is ranked better than
62.89% of 679 companies
in the Oil & Gas industry
Industry Median: 0.86 vs FRHLF: 0.69

Freehold Royalties Intrinsic Value: Projected FCF Historical Data

The historical data trend for Freehold Royalties'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.

Freehold Royalties Intrinsic Value: Projected FCF Chart

Freehold Royalties 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 9.99 9.70 9.20 13.93 15.76

Freehold Royalties Quarterly Data
Mar19 Jun19 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 13.93 14.58 15.12 15.16 15.76

Competitive Comparison of Freehold Royalties's Intrinsic Value: Projected FCF

For the Oil & Gas E&P subindustry, Freehold Royalties'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.


Freehold Royalties's Price-to-Projected-FCF Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Freehold Royalties's Price-to-Projected-FCF distribution charts can be found below:

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



Freehold Royalties 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 Freehold Royalties's Free Cash Flow(6 year avg) = $125.41.

Freehold Royalties'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)
=(14.862653310476*125.41024+688.553*0.8)/152.857
=15.80

* 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.


Freehold Royalties  (OTCPK:FRHLF) 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.

Freehold Royalties's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=10.55/15.797584138794
=0.67

* 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.


Freehold Royalties Intrinsic Value: Projected FCF Related Terms

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


Freehold Royalties (Freehold Royalties) Business Description

Industry
Traded in Other Exchanges
Address
517 - 10 Avenue SW, Suite 1000, Calgary, AB, CAN, T2R 0A8
Freehold Royalties Ltd is in acquiring and managing Oil and Gas royalties. It operates in two segments: Canada, which includes exploration and evaluation assets and the petroleum and natural gas interests in Western Canada; and the United States, which includes petroleum and natural gas interests held in the Permian (Midland and Delaware), Eagle Ford, Haynesville and Bakken basins primarily located in the states of Texas, Louisiana, and North Dakota. The majority of its revenue is generated from Canada Segment.

Freehold Royalties (Freehold Royalties) Headlines

From GuruFocus

Freehold Royalties Ltd. Declares Dividend for June 2018

By GlobeNewswire GlobeNewswire 06-12-2018

Freehold Royalties Ltd. Declares Dividend for September 2019

By GlobeNewswire GlobeNewswire 09-18-2019

Freehold Royalties Ltd. Declares Dividend for April 2018

By GlobeNewswire GlobeNewswire 04-11-2018

Freehold Royalties Ltd. Declares Dividend for February 2019

By GlobeNewswire GlobeNewswire 01-15-2019

Freehold Royalties Ltd. Announces Investor Day Event

By GlobeNewswire GlobeNewswire 11-24-2021

Freehold Royalties Ltd. Declares Dividend for June 2020

By GlobeNewswire GlobeNewswire 06-11-2020