>
Switch to:

Creek Road Miners Intrinsic Value: Projected FCF

: $-4.00 (As of Today)
View and export this data going back to 2008. 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 (2021-11-27), Creek Road Miners's Intrinsic Value: Projected FCF is $-4.00. The stock price of Creek Road Miners is $2.61. Therefore, Creek Road Miners's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Creek Road Miners'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 Creek Road Miners was 13.33. The lowest was 0.00. And the median was 6.05.


Creek Road Miners Intrinsic Value: Projected FCF Historical Data

The historical data trend for Creek Road Miners'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.

Creek Road Miners Annual Data
Trend Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.58 -1.97 -2.67 -3.97 -5.94

Creek Road Miners Quarterly Data
Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21
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 -5.46 -5.94 -5.81 -6.63 -4.00

Competitive Comparison

For the Capital Markets subindustry, Creek Road Miners'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.

   

Creek Road Miners Intrinsic Value: Projected FCF Distribution

For the Capital Markets industry and Financial Services sector, Creek Road Miners's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Creek Road Miners's Intrinsic Value: Projected FCF falls into.



Creek Road Miners 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 Creek Road Miners's Free Cash Flow(6 year avg) = $-1.96.

Creek Road Miners'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 (Sep21)/0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-1.95952+-3.01/0.8)/5.608
=-4.00

* 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.


Creek Road Miners  (OTCPK:CRKR) 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.

Creek Road Miners's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=2.61/-3.9974713550865
=

* 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.


Creek Road Miners Intrinsic Value: Projected FCF Related Terms

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


Creek Road Miners Business Description

Creek Road Miners logo
Industry
Financial Services » Capital Markets NAICS : 523130 SIC : 6221
Traded in Other Exchanges
N/A
Address
2700 Homestead Road, Park City, UT, USA, 84098
Wizard Brands Inc produces live pop culture conventions (Comic Conventions) across the United States that provide a social networking and entertainment venue for enthusiasts of movies, TV shows, video games, technology, toys, social networking, gaming, comic books, and graphic novels. Its Comic Conventions provide an opportunity for companies in the entertainment, toy, gaming, publishing, and retail business to carry out sales, marketing, product promotion, public relations, advertising, and sponsorship efforts. The company receives revenue from its Comic Conventions from three sources namely consumer admissions; exhibitor booth sales; and national and/or regional sponsorships.
Executives
Kessler Paul 10 percent owner, officer: Executive Chairman 662 N. SEPULVEDA BLVD., SUITE 300 LOS ANGELES CA 90049
Macaluso John Michael other: Former 10% owner C/O WIZARD WORLD, INC. 2201 PARK PLACE, SUITE 101 EL SEGUNDO CA 90245
Malinoff Randall S officer: Chief Operating Officer 25262 PRADO DE LA PUMA CALABASAS CA 91302
Maatta John D director, officer: President & CEO 15266 VALLEY VISTA BLVD SHERMAN OAKS CA 91403
Mats Vadim director 285 GRAND AVENUE ENGLEWOOD NJ 07631
Suess Gregory director 9701 WILSHIRE BLVD 8TH FLOOR BEVERLY HILLS CA 90212
Bristol Capital Llc 10 percent owner PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"> Ownership Information: BRISTOL CAPITAL LLC 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;}
Shamus Kenneth director 11 DEER HORN TRAIL UPPER SADDLE RIVER NJ 07458
Bristol Investment Fund Ltd 10 percent owner 89 NEXUS WAY CAMANA BAY, PO BOX 311063 GRAND CAYMAN E9 KY1-1205
Mathews Michael director 257 PARK AVENUE SOUTH SUITE 602 NEW YORK NY 10010
Fields Terry R director, officer: CEO and CFO 3960 HOWARD HUGHES PKWY #500 LAS VEGAS NV 89169
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)