GURUFOCUS.COM » STOCK LIST » USA » NAS » Newell Brands Inc (NAS:NWL) » Definitions » Intrinsic Value: Projected FCF
Switch to:

Newell Brands Intrinsic Value: Projected FCF

: $28.38 (As of Today)
View and export this data going back to 1987. 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 (2022-08-16), Newell Brands's Intrinsic Value: Projected FCF is $28.38. The stock price of Newell Brands is $21.10. Therefore, Newell Brands's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

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

NWL' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.32   Med: 1.65   Max: 13.63
Current: 0.74

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Newell Brands was 13.63. The lowest was 0.32. And the median was 1.65.

NWL's Price-to-Projected-FCF is ranked better than
71.83% of 1189 companies
in the Consumer Packaged Goods industry
Industry Median: 1.13 vs NWL: 0.74

Newell Brands Intrinsic Value: Projected FCF Historical Data

The historical data trend for Newell Brands'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.

Newell Brands Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 35.44 22.03 24.14 24.61 28.67

Newell Brands Quarterly Data
Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22
Intrinsic Value: Projected FCF 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 Premium Member Only Premium Member Only Premium Member Only 25.10 27.41 28.67 27.01 28.38

Competitive Comparison

For the Household & Personal Products subindustry, Newell Brands'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.

   

Newell Brands Intrinsic Value: Projected FCF Distribution

For the Consumer Packaged Goods industry and Consumer Defensive sector, Newell Brands's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Newell Brands's Intrinsic Value: Projected FCF falls into.



Newell Brands 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 Newell Brands's Free Cash Flow(6 year avg) = $724.00.

Newell Brands'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 (Jun22)*0.8)/Shares Outstanding (Diluted Average)
=(11.936106726364*724+3947*0.8)/415.700
=28.38

* 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.


Newell Brands  (NAS:NWL) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=21.10/28.384270555419
=0.74

* 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.


Newell Brands Intrinsic Value: Projected FCF Related Terms

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


Newell Brands Business Description

Newell Brands logo
Address
6655 Peachtree Dunwoody Road, Atlanta, GA, USA, 30328
Newell Brands Inc is an American global consumer goods company. The business activities of the group function through five segments namely, Commercial Solutions, Home Appliances, Home Solutions, Learning and Development, Outdoor and Recreation. Learning and Development segment generates most of the revenue for the firm which offers baby gear and infant care products; writing instruments, including markers and highlighters, pens and pencils; art products; activity-based adhesive and cutting products and labeling solutions.
Executives
Mejia Maria Fernanda officer: CEO, International ONE KELLOGG SQUARE PO BOX 3599 BATTLE CREEK MI 49016-3599
Icahn Partners Lp 10 percent owner 16690 COLLINS AVE. PH SUNNY ISLES FL 33160
Icahn Partners Master Fund Lp 10 percent owner 16690 COLLINS AVE. PH SUNNY ISLES FL 33160
Icahn Carl C 10 percent owner C/O ICAHN ENTERPRISES L.P. 16690 COLLINS AVE., PH-1 SUNNY ISLES BEACH FL 33160
Geller Michal J. officer: President, eCommerce & Digital 6655 PEACHTREE DUNWOODY ROAD ATLANTA GA 30328
Sesplankis Jeffrey M officer: Chief Accounting Officer 6655 PEACHTREE DUNWOODY ROAD ATLANTA GA 30328
Johnson Jay Lecoryelle director C/O DIAMONDROCK HOSPITALITY COMPANY 2 BETHESDA METRO CENTER, SUITE 1400 BETHESDA MD 20814
Robins Christine Marie officer: Business Unit CEO - A&C 6655 PEACHTREE DUNWOODY ROAD ATLANTA GA 30328
Mcdermott Michael P officer: Business Unit CEO - Commercial 6655 PEACHTREE DUNWOODY ROAD ATLANTA GA 30328
Pisani James Anthony officer: Bus. Unit CEO - Outdoor & Rec. 6655 PEACHTREE DUNWOODY ROAD ATLANTA GA 30328
Malkoski Kristine Kay officer: Business Unit CEO - Food 6655 PEACHTREE DUNWOODY ROAD ATLANTA GA 30328
Hayes Michael Mchugh officer: Chief Customer Officer 6655 PEACHTREE DUNWOODY ROAD ATLANTA GA 30328
Hammer David Mark officer: Business Unit CEO - A&C 6655 PEACHTREE DUNWOODY ROAD ATLANTA GA 30328
High River Limited Partnership 10 percent owner 16690 COLLINS AVE. PH SUNNY ISLES FL 33160
Parsons Stephen B officer: Chief Human Resources Officer NEWELL BRANDS INC. 6655 PEACHTEE DUNWOODY ROAD ATLANTA GA 30328

Newell Brands Headlines

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)