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 (2024-04-23), Crimson Wine Group's Intrinsic Value: Projected FCF is $8.78. The stock price of Crimson Wine Group is $5.90. Therefore, Crimson Wine Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.
The historical rank and industry rank for Crimson Wine Group's Intrinsic Value: Projected FCF or its related term are showing as below:
CWGL'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.66 Med: 1.05 Max: 1.56
Current: 0.67
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Crimson Wine Group was 1.56. The lowest was 0.66. And the median was 1.05.
CWGL's Price-to-Projected-FCF is ranked better than 77.27% of 154
companies
in the Beverages - Alcoholic industry
Industry Median: 1.305
vs CWGL: 0.67
Crimson Wine Group Intrinsic Value: Projected FCF Historical Data
The historical data trend for Crimson Wine Group'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.
For the Beverages - Wineries & Distilleries subindustry, Crimson Wine Group'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.
Crimson Wine Group Price-to-Projected-FCF Distribution
For the Beverages - Alcoholic industry and Consumer Defensive sector, Crimson Wine Group's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Crimson Wine Group's Price-to-Projected-FCF falls into.
Crimson Wine Group 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.
* 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.
Crimson Wine Group (OTCPK:CWGL) 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.
Crimson Wine Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
5.90
/
8.7789762425769
=
0.67
* 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.
Crimson Wine Group Intrinsic Value: Projected FCF Related Terms
Thank you for viewing the detailed overview of Crimson Wine Group's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Crimson Wine Group (Crimson Wine Group) Business Description
Crimson Wine Group Ltd is engaged in the business of producing and selling luxury wines. Its operating segments are Wholesale net sales and Direct to Consumer net sales. It generates revenues from sales of wine to wholesalers and directs to consumers, sales of bulk wine and grapes, custom winemaking services, special event fees, tasting fees, and retail sales. The company's wineries include wine brands of Pine Ridge Vineyards, Archery Summit, Chamisal Vineyards, Seghesio Family Vineyards, Double Canyon, Seven Hills Winery, and Malene Wines.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
CWGL has been successfully added to your 