GURUFOCUS.COM » STOCK LIST » USA » NAS » WillScot Mobile Mini Holdings Corp (NAS:WSC) » Definitions » Intrinsic Value: Projected FCF
Switch to:

WillScot Mobile Mini Holdings Intrinsic Value: Projected FCF

: $8.01 (As of Today)
View and export this data going back to 2015. 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 (2022-08-18), WillScot Mobile Mini Holdings's Intrinsic Value: Projected FCF is $8.01. The stock price of WillScot Mobile Mini Holdings is $42.46. Therefore, WillScot Mobile Mini Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 5.3.

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

WSC' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 3.84   Med: 4.14   Max: 5.36
Current: 5.3

During the past 7 years, the highest Price-to-Intrinsic-Value-Projected-FCF of WillScot Mobile Mini Holdings was 5.36. The lowest was 3.84. And the median was 4.14.

WSC's Price-to-Projected-FCF is ranked worse than
91.79% of 633 companies
in the Business Services industry
Industry Median: 1.09 vs WSC: 5.30

WillScot Mobile Mini Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for WillScot Mobile Mini Holdings'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.

WillScot Mobile Mini Holdings Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only - - - - 8.15

WillScot Mobile Mini Holdings 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 7.25 7.66 8.15 8.31 8.01

Competitive Comparison

For the Rental & Leasing Services subindustry, WillScot Mobile Mini Holdings'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.

   

WillScot Mobile Mini Holdings Intrinsic Value: Projected FCF Distribution

For the Business Services industry and Industrials sector, WillScot Mobile Mini Holdings's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where WillScot Mobile Mini Holdings's Intrinsic Value: Projected FCF falls into.



WillScot Mobile Mini Holdings 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 WillScot Mobile Mini Holdings's Free Cash Flow(6 year avg) = $42.40.

WillScot Mobile Mini Holdings'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)
=(9.5203515959648*42.39568+1773.95*0.8)/227.484
=8.01

* 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.


WillScot Mobile Mini Holdings  (NAS:WSC) 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.

WillScot Mobile Mini Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=42.46/8.0127911402561
=5.30

* 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.


WillScot Mobile Mini Holdings Intrinsic Value: Projected FCF Related Terms

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


WillScot Mobile Mini Holdings Business Description

WillScot Mobile Mini Holdings logo
Traded in Other Exchanges
Address
4646 E Van Buren Street, Suite 400, Phoenix, AZ, USA, 85008
WillScot Mobile Mini Holdings Corp is a North American company providing modular space and portable storage solutions. The company leases turnkey office space and storage solutions for temporary applications across a diverse customer base in the commercial and industrial, construction, retail, education, health care, government, transportation, security, and energy sectors. Its operating segment includes North America Modular; North America Storage; United Kingdom Storage and Tank and Pump. The company generates maximum revenue from the NA Modular segment. Geographically, it derives a majority of revenue from the United States.
Executives
Davis Erika T director
Upchurch Michael W director KANSAS CITY SOUTHERN PO BOX 219335 KANSAS CITY MO 64121
Goble Jeffrey S director 10617 NORTH HAYDEN ROAD SUITE 100 SCOTTSDALE AZ 85260
Williams Kelly M officer: President and COO 7420 S. KYRENE ROAD, SUITE 101 TEMPE AZ 85283
Miner Christopher J officer: SVP, GC & Secretary 7420 SOUTH KYRENE ROAD SUITE 101 TEMPE AZ 85253
Olsson Erik director C/O RSC HOLDINGS INC. 6929 E. GREENWAY PARKWAY SCOTTSDALE AZ 85254
Mcwaters Kimberly J director 20410 NORTH 19TH AVENUE PHOENIX AZ 85027
Dial Sara R. director 3300 W. CAMELBACK ROAD SCOTTSDALE AZ 85017
Lopez Hezron T. officer: V.P.,Gen Counsel, Corp. Sec. 855 EAST MAIN AVE ZEELAND MI 49464
Owen Rebecca L director 1750 H STREET, SUITE 500 COLUMBIA EQUITY TRUST, INC. WASHINGTON DC 20006
Robertson Stephen director, 10 percent owner 20 BENTINCK STREET LONDON X0 W1U 2EU
Tdr Capital Ii Holdings L.p. 10 percent owner 20 BENTINCK STREET LONDON X0 W1U 2EU
Sapphire Holding S.a R.l. 10 percent owner C/O TDR CAPITAL LLP 20 BENTINCK STREET LONDON X0 W1U 2EU
Lindsay Gary director TDR CAPITAL 20 BENTINCK STREET LONDON X0 W1U 2EU
Tdr Capital Llp 10 percent owner 20 BENTINCK STREET LONDON X0 W1U 2EU

WillScot Mobile Mini Holdings 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)