Capital Properties (Capital Properties) Intrinsic Value: Projected FCF : $3.98 (As of Apr. 25, 2024)

View and export this data going back to 2008. Start your Free Trial

What is Capital Properties 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), Capital Properties's Intrinsic Value: Projected FCF is $3.98. The stock price of Capital Properties is $10.20. Therefore, Capital Properties's Price-to-Intrinsic-Value-Projected-FCF of today is 2.6.

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

CPTP' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 2.56 Med: 5.41 Max: 8.24
Current: 2.56

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Capital Properties was 8.24. The lowest was 2.56. And the median was 5.41.

CPTP's Price-to-Projected-FCF is ranked worse than
87.17% of 1263 companies
in the Real Estate industry
Industry Median: 0.63 vs CPTP: 2.56

Capital Properties Intrinsic Value: Projected FCF Historical Data

The historical data trend for Capital Properties'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.

Capital Properties Intrinsic Value: Projected FCF Chart

Capital Properties Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

2.08

2.21

2.06

1.88

3.98

Capital Properties 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															1.88	2.00	2.54	3.62	3.98

Competitive Comparison of Capital Properties's Intrinsic Value: Projected FCF

For the Real Estate Services subindustry, Capital Properties'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.

Capital Properties's Price-to-Projected-FCF Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Capital Properties's Price-to-Projected-FCF distribution charts can be found below:

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

Capital Properties 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 Capital Properties's Free Cash Flow(6 year avg) = $2.12.

Capital Properties'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	*	2.12016	+	7.591	*	0.8)	/	6.600
	=	3.98

Capital Properties (OTCPK:CPTP) 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.

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

Price-to-Intrinsic-Value-Projected-FCF	=	Share Price	/	Intrinsic Value: Projected FCF
	=	10.20	/	3.9784043393486
	=	2.56

Capital Properties Intrinsic Value: Projected FCF Related Terms

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

Capital Properties (Capital Properties) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Capital Properties Inc (OTCPK:CPTP) » Definitions » Intrinsic Value: Projected FCF

Comparable Companies

Traded in Other Exchanges

N/A

Address

5 Steeple Street, Unit 303, Providence, RI, USA, 02903

Website

https://capitalpropertiesinc.com

Capital Properties Inc is a real estate company. The company's business activities include the long-term leasing of certain real estate interests in downtown Providence, Rhode Island, the leasing of a portion of its building under short-term leasing arrangements, and the leasing of locations along interstate and primary highways in Rhode Island and Massachusetts. The properties of the company include historic buildings in and adjacent to the Capital Center District in Providence, Rhode Island, as well as owns several locations on which billboard faces are constructed. Its only operating segment is Leasing.

Executives

Daniel T Noreck	director	75 HAMMOND STREET, WORCESTER MA 01610
Linda Eder	other: See Remarks	100 DEXTER ROAD, EAST PROVIDENCE RI 02914
Eder 2022 Community Property Trust	10 percent owner	220 SUNRISE AVENUE, SUITE 205, PALM BEACH FL 33480
Robert H Eder	director, 10 percent owner, officer: CEO & President	5 STEEPLE STREET, #303, PROVIDENCE RI 02903
Susan R. Johnson	officer: Treasurer	5 STEEPLE STREET, UNIT 303, PROVIDENCE RI 02903
Steven G Triedman	director	25 POWER STREET, PROVIDENCE RI 02903
P Scott Conti	officer: President	75 HAMMOND STREET, WORCESTER MA 01610
Craig M Scott	director	75 HAMMOND STREET, WORCESTER MA 01610
Matthew C Baum	director	152 IRVING AVENUE, PROVIDENCE RI 02906
Todd D Turcotte	officer: Vice President	100 DEXTER ROAD, EAST PROVIDENCE RI 02914
Roy J Nirschel	director	45 FERRY ROAD, BRISTOL RI 02809
Alfred J Corso	director	6 LEWIS STREET, BARRINGTON RI 02806
Stephen J Carlotti	10 percent owner	1500 FLEET CENTER, PROVIDENCE RI 02903
Barbara J Dreyer	officer: Treasurer
Harris N Rosen	director