GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Leapfrog Enterprises Inc (NYSE:LF) » Definitions » Intrinsic Value: Projected FCF

Leapfrog Enterprises (Leapfrog Enterprises) Intrinsic Value: Projected FCF : $0.00 (As of May. 06, 2024)


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

What is Leapfrog Enterprises 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 (2024-05-06), Leapfrog Enterprises's Intrinsic Value: Projected FCF is $0.00. The stock price of Leapfrog Enterprises is $0.9975. Therefore, Leapfrog Enterprises's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

LF's Price-to-Projected-FCF is not ranked *
in the Interactive Media industry.
Industry Median: 1.185
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Leapfrog Enterprises Intrinsic Value: Projected FCF Historical Data

The historical data trend for Leapfrog Enterprises'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.

Leapfrog Enterprises Intrinsic Value: Projected FCF Chart

Leapfrog Enterprises Annual Data
Trend Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Mar15
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.54 3.05 3.37 6.78 3.09

Leapfrog Enterprises Quarterly Data
Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15
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 3.32 3.09 2.59 1.89 0.25

Competitive Comparison of Leapfrog Enterprises's Intrinsic Value: Projected FCF

For the Electronic Gaming & Multimedia subindustry, Leapfrog Enterprises'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.


Leapfrog Enterprises's Price-to-Projected-FCF Distribution in the Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Leapfrog Enterprises's Price-to-Projected-FCF distribution charts can be found below:

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



Leapfrog Enterprises 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 Leapfrog Enterprises's Free Cash Flow(6 year avg) = $-1.58.

Leapfrog Enterprises'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 (Dec15)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-1.57504+106.453*0.8)/70.967
=0.99

* 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.


Leapfrog Enterprises  (NYSE:LF) 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.

Leapfrog Enterprises's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.9975/0.98873371316656
=1.01

* 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.


Leapfrog Enterprises Intrinsic Value: Projected FCF Related Terms

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


Leapfrog Enterprises (Leapfrog Enterprises) Business Description

Traded in Other Exchanges
N/A
Address
Leapfrog Enterprises Inc was incorporated in 1997 in the State of Delaware. The Company is a developer of educational entertainment for children. It designs, develops, and markets technology-based learning products and related proprietary content for children around the world. It organizes, operates and assesses its business in two segments namely United States and International. The U.S. segment is responsible for the development, design, sales and marketing of multimedia learning platforms and related content, as well as learning toys, sold in the U.S. This segment markets and sells products directly to national and regional mass-market and specialty retailers and other retail stores and distributors. This segment also sells products through online store, App Center, and other Internet-based channels. The International segment is responsible for the localization, sales and marketing of multimedia learning platforms and related content, as well as learning toys, originally developed for the U.S. This segment markets and sells products to national and regional mass-market and specialty retailers and other outlets through the Company's offices in the United Kingdom, France, Canada and Mexico, as well as through distributors in various markets such as Australia, South Africa and Spain. The Company's multimedia learning platform products include features that facilitate learning experiences provided by libraries available in cartridge, print and digitally-downloadable forms. The LeapPad learning tablet line is children's learning tablets for children's aging three to nine, with built-in cameras for taking photographs and videos, and age-appropriate on-board content and utilities. LeapPad tablets are compatible with cartridge and digital content designed for LeapPads from LeapFrog Learning Library. The Company launched LeapPad3, a new version of 5 screen tablet line featuring a capacitive screen and faster processor, and LeapPad Ultra XDi, a revised version of LeapPad Ultra. The learning toys are generally designed for children from birth to age four and combine education, innovation and the joy of play. While the Company's products compete in the learning toy and electronic learning-aids markets, the multimedia learning platforms increasingly compete in a broader arena with a variety of consumer electronics products including tablet computers, eBook readers, mobile devices and gaming platforms. It also faces increased competition from creators of digital applications, software and content for children.
Executives
Caden Wang director 660 RIDGEWOOD AVENUE, MILL VALLEY CA 94961
William B Chiasson director C/O LEAPFROG ENTERPRISES, INC., 6401 HOLLIS STREET, SUITE 150, EMERYVILLE CA 94608
John Barbour director, officer: Chief Executive Officer LEAPFROG ENTERPRISES, INC., 6401 HOLLIS STREET, SUITE 100, EMERYVILLE CA 94608
Joanna Rees director LEAPFROG ENTERPRISES, INC., 6401 HOLLIS STREET SUITE 100, EMERYVILLE CA 94608
Lawrence Joseph Ellison 10 percent owner C/O DELPHI ASSET MGMT CORPORATION, 5525 KIETZKE LANE, SUITE 200, RENO NV 89511
Mollusk Holdings Llc 10 percent owner 101 YGNACIO VALLEY ROAD, SUITE 310, WALNUT CREEK CA 94596
Cephalopod Corp 10 percent owner 101 YGNACIO VALLEY ROAD, SUITE 310, WALNUT CREEK CA 94596
Lawrence Investments Llc 10 percent owner 101 YGNACIO VALLEY ROAD, SUITE 310, WALNUT CREEK CA 94596
David C Nagel director 1240 CROSSMAN AVE, SUNNYVALE CA 94089
Michael R Milken 10 percent owner 1250 4TH STREET, SANTA MONICA CA 90401
Lowell J Milken other: See Footnotes (7) (8) (9)
Hampstead Associates Llc other: See Footnotes (7) (8) (9)
Knowledge Universe Llc other: See Footnotes (7) (8) (9) 1250 FOURTH STREET, SANTA MONICA CA 90401
Jeffrey G Katz director, officer: Chairman, CEO and President 520 MADISON AVENUE NEW YORK NY 10022
Steven B Fink director C/O KNOWLEDGE UNIVERSE, 844 MORAGA DRIVE, LOS ANGELES CA 90049

Leapfrog Enterprises (Leapfrog Enterprises) Headlines

From GuruFocus

LeapFrog Enterprises Inc. (LF) CEO John Barbour buys 50,000 Shares

By GuruFocus Research GuruFocus Editor 03-15-2011

100% Upside from Leap Frog (LF)

By Ross Givens Ross Givens 05-16-2014

LeapFrog: Now A Classic Net Net Stock

By Cody Eustice CodyEustice 04-13-2015