GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Essendant Inc (NAS:ESND) » Definitions » Intrinsic Value: Projected FCF

Essendant (Essendant) Intrinsic Value: Projected FCF : $0.00 (As of Apr. 25, 2024)


View and export this data going back to 1981. Start your Free Trial

What is Essendant 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 (2024-04-25), Essendant's Intrinsic Value: Projected FCF is $0.00. The stock price of Essendant is $12.80. Therefore, Essendant's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

ESND's Price-to-Projected-FCF is not ranked *
in the Industrial Products industry.
Industry Median: 1.53
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Essendant Intrinsic Value: Projected FCF Historical Data

The historical data trend for Essendant'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.

Essendant Intrinsic Value: Projected FCF Chart

Essendant Annual Data
Trend Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 36.67 51.02 42.61 42.13 37.65

Essendant Quarterly Data
Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18
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 40.54 37.65 34.20 35.06 31.29

Competitive Comparison of Essendant's Intrinsic Value: Projected FCF

For the Business Equipment & Supplies subindustry, Essendant'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.


Essendant's Price-to-Projected-FCF Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Essendant's Price-to-Projected-FCF distribution charts can be found below:

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



Essendant 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 Essendant's Free Cash Flow(6 year avg) = $97.48.

Essendant'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 (Sep18)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*97.48064+433.167*0.8)/37.026
=34.42

* 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.


Essendant  (NAS:ESND) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=12.80/34.424014654558
=0.37

* 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.


Essendant Intrinsic Value: Projected FCF Related Terms

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


Essendant (Essendant) Business Description

Traded in Other Exchanges
N/A
Address
Essendant Inc is a wholesale distributor of workplace items. The company's products are divided into categories including: janitorial and break-room supplies, such as foodservice, safety and security, and paper and packaging items; technology products, such as computer supplies; traditional office supplies, including writing instruments, paper products, organisers, and calendars; industrial supplies, such as hand and power tools, welding products, automotive tools, and equipment; and office furniture, including desks, storage solutions, and other furniture. Essendant's customers include dealers, mail-order companies, sanitary supply distributors, store chains, and others. The company operates through four segments: business and facility essentials, ORS industrial, CPO, and automotive.
Executives
Harry Dochelli officer: President, Office & Facilities C/O LAWSON PRODUCTS, 1666 EAST TOUHY, DES PLAINES IL 60018
Riley Susan director 915 SECAUCUS ROAD, SECAUCUS NJ 07094
Dennis J Martin director 505 WEST FRANKLIN AVENUE, NAPERVILLE IL 60540
Taylor Stuart A Ii director
Paul S Williams director C/O MAJOR, LINDSEY & AFRICA, 1 SOUTH WACKER DRIVE, SUITE 1750, CHICAGO IL 60606
Charles K Crovitz director
Janet Zelenka officer: SVP and CFO 2355 WAUKEGAN ROAD, BANNOCKBURN IL 60015
Stefan L Kaluzny 10 percent owner C/O SYCAMORE PARTNERS, 9 WEST 57TH STREET, 31ST FLOOR, NEW YORK NY 10019
Roy W Haley director COMMERCE COURT FOUR STATION SQUARE, SUITE 700, PITTSBURGH PA 15219
Jean S Blackwell director
Aiken Robert Blaine Jr director, officer: President and CEO 6312 S FIDDLERS GREEN CIRCLE, 200N, GREENWOOD VILLAGE CO 80111
Eric A Blanchard officer: Sr VP, Gen Counsel & Secretary C/O OLIN CORPORATION, 190 CARONDELET PLZ, STE 1530, CLAYTON MO 63105
Earl C Shanks officer: SVP and CFO CONVERGYS CORPORATION, 201 EAST FOURTH STREET, CINCINNATI OH 45202
Timothy P Connolly officer: Chief Operating Officer C/O UNITED STATIONERS INC., ONE PARKWAY NORTH BOULEVARD, SUITE 100, DEERFIELD IL 60015-2559
Joseph G. Hartsig officer: Chief Merchandising Officer C/O BED BATH & BEYOND INC., 650 LIBERTY AVENUE, UNION NJ 07083