S&W Seed Co (S&W Seed Co) Intrinsic Value: Projected FCF

: $-1.49 (As of Today)

View and export this data going back to 2010. 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 (2024-04-24), S&W Seed Co's Intrinsic Value: Projected FCF is $-1.49. The stock price of S&W Seed Co is $0.4288. Therefore, S&W Seed Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for S&W Seed Co's Intrinsic Value: Projected FCF or its related term are showing as below:

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of S&W Seed Co was 18.20. The lowest was 1.52. And the median was 2.18.

SANW's Price-to-Projected-FCF is not ranked ^*
in the Consumer Packaged Goods industry.
Industry Median: 1.12
* Ranked among companies with meaningful Price-to-Projected-FCF only.

S&W Seed Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for S&W Seed Co'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.

S&W Seed Co Annual Data

Trend

Jun14

Jun15

Jun16

Jun17

Jun18

Jun19

Jun20

Jun21

Jun22

Jun23

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

1.40

1.25

0.20

-0.86

-0.89

S&W Seed Co 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															-1.92	-1.05	-0.89	-1.17	-1.49

Competitive Comparison

For the Farm Products subindustry, S&W Seed Co'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.

S&W Seed Co Price-to-Projected-FCF Distribution

For the Consumer Packaged Goods industry and Consumer Defensive sector, S&W Seed Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where S&W Seed Co's Price-to-Projected-FCF falls into.

S&W Seed Co 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 S&W Seed Co's Free Cash Flow(6 year avg) = $-11.54.

S&W Seed Co'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)
	=	(9.5203515959648	*	-11.53536	+	56.752	*	0.8)	/	43.091
	=	-1.49

S&W Seed Co (NAS:SANW) 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.

S&W Seed Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF	=	Share Price	/	Intrinsic Value: Projected FCF
	=	0.4288	/	-1.4949544681263
	=

S&W Seed Co Intrinsic Value: Projected FCF Related Terms

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

S&W Seed Co (S&W Seed Co) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » S&W Seed Co (NAS:SANW) » Definitions » Intrinsic Value: Projected FCF

Comparable Companies

Traded in Other Exchanges

210:Germany

Address

2101 Ken Pratt Boulevard, Suite 201, Longmont, CO, USA, 80501

Website

https://www.swseedco.com

S&W Seed Co is a multi-crop, middle-market agricultural company. It is engaged in the breeding, production, and sale of alfalfa seed and sorghum seed. It also has a growing commercial market presence in sunflower and maintains an active stevia development program. The company's seed platform develops and supplies germplasm designed to produce higher yields for farmers worldwide. It produces approximately 500 seed products and has a sale in more than 40 countries. Its geographical segments include the United States, Australia, Saudi Arabia, Mexico, South Africa, and other countries.

Executives

Vanessa Baughman	officer: Interim CFO	C/O S&W SEED COMPANY, 2101 KEN PRATT BLVD., SUITE 201, LONGMONT CO 80501
Wynnefield Partners Small Cap Value Lp	10 percent owner	450 SEVENTH AVENUE, SUITE 509, NEW YORK NY 10123
Mark Herrmann	director	C/O S&W SEED COMPANY, 2101 KEN PRATT BLVD., SUITE 201, LONGMONT CO 80501
Jennifer C. Price	10 percent owner, other: See remarks	C/O MFP INVESTORS LLC, 909 THIRD AVENUE, 33RD FLOOR, NEW YORK NY 10022
Mark Wong	director, officer: CEO and President	BIOFUEL ENERGY CORP., 1600 BROADWAY, SUITE 2200, DENVER CO 80202
Elizabeth Horton	officer: Chief Financial Officer	C/O S&W SEED COMPANY, 2101 KEN PRATT BLVD., SUITE 201, LONGMONT CO 80501
David Thomas Callachor	officer: Executive VP, International	C/O S&W SEED COMPANY, 106 K STREET, SUITE 300, SACRAMENTO CA 95814
Mfp Partners Lp	10 percent owner, other: See remarks below	909 THIRD AVENUE, 33RD FLOOR, New York NY 10022
Alan D Willits	director	5122 PURDUE AVENUE, DALLAS TX 75209
Matthew K Szot	officer: VP Finance and CFO	802 NORTH DOUTY STREET, HANFORD CA 93230
Robert D Straus	director	230 EAST 44TH ST APT 9C, NEW YORK NY 10017
Wynnefield Capital, Inc. Profit Sharing Plan	10 percent owner	450 SEVENTH AVENUE, SUITE 509, NEW YORK NY 10123
Wynnefield Small Cap Value Offshore Fund Ltd	10 percent owner	450 SEVENTH AVE, STE 509, NEW YORK NY 10123
Wynnefield Capital Inc	10 percent owner	450 SEVENTH AVE, STE 509, NEW YORK NY 10123
Joshua Landes	10 percent owner