China Yongda Automobiles Services Holdings (HKSE:03669) Intrinsic Value: Projected FCF

: HK$16.89 (As of Today)

View and export this data going back to 2012. 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 (2023-06-08), China Yongda Automobiles Services Holdings's Intrinsic Value: Projected FCF is HK$16.89. The stock price of China Yongda Automobiles Services Holdings is HK$4.02. Therefore, China Yongda Automobiles Services Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

The historical rank and industry rank for China Yongda Automobiles Services Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:

HKSE:03669' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.24 Med: 0.92 Max: 2.71
Current: 0.24

During the past 12 years, the highest Price-to-Intrinsic-Value-Projected-FCF of China Yongda Automobiles Services Holdings was 2.71. The lowest was 0.24. And the median was 0.92.

HKSE:03669's Price-to-Projected-FCF is ranked better than
96.97% of 859 companies
in the Vehicles & Parts industry
Industry Median: 1.05 vs HKSE:03669: 0.24

China Yongda Automobiles Services Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for China Yongda Automobiles Services Holdings'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.

China Yongda Automobiles Services Holdings Annual Data

Trend

Dec13

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Intrinsic Value: Projected FCF

-1.51

2.62

10.41

16.90

16.89

China Yongda Automobiles Services Holdings Semi-Annual Data
	Jun13	Dec13	Jun14	Dec14	Jun15	Dec15	Jun16	Dec16	Jun17	Dec17	Jun18	Dec18	Jun19	Dec19	Jun20	Dec20	Jun21	Dec21	Jun22	Dec22
Intrinsic Value: Projected FCF																10.41	-	16.90	-	16.89

Competitive Comparison

For the Auto & Truck Dealerships subindustry, China Yongda Automobiles Services Holdings's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: 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.

Annual Data Quarterly Data

China Yongda Automobiles Services Holdings Intrinsic Value: Projected FCF Distribution

For the Vehicles & Parts industry and Consumer Cyclical sector, China Yongda Automobiles Services Holdings's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where China Yongda Automobiles Services Holdings's Intrinsic Value: Projected FCF falls in comparison to its industry or sector. The grey bar indicates the Intrinsic Value: Projected FCF's extreme value range as defined by GuruFocus.

China Yongda Automobiles Services Holdings 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 China Yongda Automobiles Services Holdings's Free Cash Flow(6 year avg) = HK$1,747.10.

China Yongda Automobiles Services Holdings'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 (Dec22)	*	0.8)	/	Shares Outstanding (Diluted Average)
	=	(11.773635598597	*	1747.0967142857	+	15813.536	*	0.8)	/	1966.921
	=	16.89

China Yongda Automobiles Services Holdings (HKSE:03669) 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.

China Yongda Automobiles Services Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF	=	Share Price	/	Intrinsic Value: Projected FCF
	=	4.02	/	16.889599973515
	=	0.24

China Yongda Automobiles Services Holdings Intrinsic Value: Projected FCF Related Terms

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

China Yongda Automobiles Services Holdings (HKSE:03669) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » China Yongda Automobiles Services Holdings Ltd (HKSE:03669) » Definitions » Intrinsic Value: Projected FCF

Traded in Other Exchanges

CYYHF:USA 1CY:Germany

Address

299 Ruijin Nan Road, Huangpu District, Shanghai, CHN, 200023

Website

http://www.ydauto.com.cn

China Yongda Automobiles Services Holdings is a Chinese company involved in automobile sales service, automobile finance, and automobile rental. The company has four segments: new passenger vehicle sales, repair and maintenance services, automobile extension products and services, automobile finance and insurance product agency services, pre-owned vehicles, automobile rental services, and financial leasing and small loan services. The auto sales service sells luxury automobiles like Bentley, BMW, Audi, Lincoln, Infiniti, Porsche, Jaguar Land Rover, AstonMartin, and Cadillac.

China Yongda Automobiles Services Holdings (HKSE:03669) Headlines

No Headlines