>
Switch to:

World Acceptance Intrinsic Value: Projected FCF

: $402.25 (As of Today)
View and export this data going back to 1991. 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 (2021-10-19), World Acceptance's Intrinsic Value: Projected FCF is $402.25. The stock price of World Acceptance is $200.75. Therefore, World Acceptance's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

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

NAS:WRLD' s Price-to-Intrinsic-Value-Projected-FCF Range Over the Past 10 Years
Min: 0.07   Med: 0.34   Max: 2.74
Current: 0.5

0.07
2.74

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of World Acceptance was 2.74. The lowest was 0.07. And the median was 0.34.

NAS:WRLD's Price-to-Intrinsic-Value-Projected-FCF is ranked higher than
52% of the 29 Companies
in the Credit Services industry.

( Industry Median: 0.52 vs. NAS:WRLD: 0.50 )

World Acceptance Intrinsic Value: Projected FCF Historical Data

The historical data trend for World Acceptance'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.

World Acceptance Annual Data
Trend Mar12 Mar13 Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 392.71 335.37 314.08 361.05 395.09

World Acceptance Quarterly Data
Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21
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 365.30 352.97 374.92 395.09 402.25

Competitive Comparison

For the Credit Services subindustry, World Acceptance'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.

   

World Acceptance Intrinsic Value: Projected FCF Distribution

For the Credit Services industry and Financial Services sector, World Acceptance's Intrinsic Value: Projected FCF distribution charts can be found below:

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



World Acceptance 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 World Acceptance's Free Cash Flow(6 year avg) = $208.13.

World Acceptance'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 (Jun21)*0.8)/Shares Outstanding (Diluted Average)
=(10.918777632373*208.13424+405.471*0.8)/6.456
=402.25

* 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.


World Acceptance  (NAS:WRLD) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=200.75/402.25345171049
=0.50

* 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.


World Acceptance Intrinsic Value: Projected FCF Related Terms

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


World Acceptance Business Description

World Acceptance logo
Industry
Financial Services » Credit Services NAICS : 522291 SIC : 6141
Traded in Other Exchanges
Address
104 S. Main Street, Greenville, SC, USA, 29601
World Acceptance Corp operates a small-loan consumer finance business. The company offers short-term small installment loans, medium-term larger installment loans, related credit insurance and ancillary products and services to individuals. It also offers income tax return preparation services to its loan customers and other individuals.
Executives
Caulder Alice Lindsay officer: SVP, Human Resources 108 FREDERICK STREET GREENVILLE SC 29607
Mcintyre Scott officer: SVP, Accounting 108 FREDERICK STREET GREENVILLE SC 29607
Childers Jason E. officer: SVP, IT Strategic Solutions 108 FREDERICK STREET GREENVILLE SC 29607
Umstetter Luke J. officer: SVP, General Counsel 108 FREDERICK STREET GREENVILLE SC 29607
Prashad R Chad director, officer: President and CEO 108 FREDERICK STREET GREENVILLE SC 29607
Calmes John L Jr officer: See remarks C/O WORLD ACCEPTANCE CORPORATION 108 FREDERICK STREET GREENVILLE SC 29607
Whitaker Darrell E director 14 BATSON ORCHARD CT. TAYLORS SC 29687
Dyer Daniel Clinton officer: Chief Branch Operation Officer 230 4TH AVENUE NORTH SUITE 500 NASHVILLE TN 37219
Bramlett Ken R Jr director 2709 WATER RIDGE PARKWAY 2ND FLOOR CHARLOTTE NC 28217
Way Charles D director PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: WAY CHARLES D a.header:link {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:visited {color: #3b4fae; font-weight: bold; text-decoration: underline;} a.header:hover {color: #191970;}
Tinney Jeff L officer: SVP, Western Division 550 HIGHWAY 377 NORTH STE A WHITESBORO TX 76273
Brown Erik T. officer: SVP Central Division P.O. BOX 548 JACKSON MO 63755
Willyard Jackie C officer: SVP, Southeastern Division 108 FREDERICK STREET GREENVILLE SC 29607
Labruyere Alison N officer: SVP and General Counsel 108 FREDERICK STREET GREENVILLE SC 29607
Wanserski James H officer: Interim President & CEO C/O 22 CANTEY PLACE, NW ATLANTA 2Q 30327

World Acceptance 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)