GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » PJSC Lukoil (OTCPK:LUKOY) » Definitions » Intrinsic Value: Projected FCF

PJSC Lukoil (PJSC Lukoil) Intrinsic Value: Projected FCF : $5.98 (As of Apr. 26, 2024)


View and export this data going back to 1995. Start your Free Trial

What is PJSC Lukoil 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 (2024-04-26), PJSC Lukoil's Intrinsic Value: Projected FCF is $5.98. The stock price of PJSC Lukoil is $6.96. Therefore, PJSC Lukoil's Price-to-Intrinsic-Value-Projected-FCF of today is 1.2.

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

LUKOY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.3   Med: 0.54   Max: 1.33
Current: 1.16

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PJSC Lukoil was 1.33. The lowest was 0.30. And the median was 0.54.

LUKOY's Price-to-Projected-FCF is ranked worse than
70.69% of 679 companies
in the Oil & Gas industry
Industry Median: 0.85 vs LUKOY: 1.16

PJSC Lukoil Intrinsic Value: Projected FCF Historical Data

The historical data trend for PJSC Lukoil'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.

PJSC Lukoil Intrinsic Value: Projected FCF Chart

PJSC Lukoil Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 133.83 191.40 79.77 92.86 -

PJSC Lukoil Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial 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 - - - - -

Competitive Comparison of PJSC Lukoil's Intrinsic Value: Projected FCF

For the Oil & Gas Integrated subindustry, PJSC Lukoil'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.


PJSC Lukoil's Price-to-Projected-FCF Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, PJSC Lukoil's Price-to-Projected-FCF distribution charts can be found below:

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



PJSC Lukoil 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 PJSC Lukoil's Free Cash Flow(6 year avg) = $4,494.33.

PJSC Lukoil'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 (Sep23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*4494.32624+16598.071*0.8)/650.344
=86.21

* 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.


PJSC Lukoil  (OTCPK:LUKOY) 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.

PJSC Lukoil's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=6.96/86.209794803628
=0.08

* 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.


PJSC Lukoil Intrinsic Value: Projected FCF Related Terms

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


PJSC Lukoil (PJSC Lukoil) Business Description

Industry
GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » PJSC Lukoil (OTCPK:LUKOY) » Definitions » Intrinsic Value: Projected FCF
Traded in Other Exchanges
Address
11, Sretensky Boulevard, Moscow, RUS, 101000
PJSC Lukoil directs the financial decisions and operations of the main group's subsidiaries. Altogether, Lukoil is an integrated oil company that has exposure to the entire range of activities in the oil and gas cycle from exploration to sales of refined products. Exploration and production activities are conducted with assets located in Russia, Iraq, and Uzbekistan, on offshore and onshore fields. Lukoil brings an array of petroleum products to the market through its refinery unit, including gasoline, medium distillates, dark petroleum products, lubricants, and other related products. Russia constitutes a significant portion of the group's distribution network; however, its products penetrate a number of different markets in Europe and the Americas.

PJSC Lukoil (PJSC Lukoil) Headlines

From GuruFocus

Li Lu: What Value Investors Can Learn From Early-90s Russia

By Stepan Lavrouk Stepan Lavrouk 06-03-2019

3 High-Performing Large Caps

By Alberto Abaterusso Alberto Abaterusso 02-21-2019

Weak Oil Prices Put Lukoil Into Stress, But Cash Flow Maintained

By reports.droy reports.droy 12-02-2014

Top 5 1st Quarter Trades of THOMAS WHITE INTERNATIONAL LTD

By GuruFocus Research GuruFocus Editor 05-13-2022

Brandes Investment Partners Comments on Lukoil

By Holly LaFon Holly LaFon 09-16-2015

PJSC Lukoil Stock Appears To Be Significantly Overvalued

By GF Value GF Value 04-07-2021

Russia: Buy at Your Own Peril

By Joseph L Shaefer Joseph L Shaefer 11-11-2015