GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » Manitoba Telecom Services Inc (OTCPK:MOBAF) » Definitions » Intrinsic Value: Projected FCF

Manitoba Telecom Services (Manitoba Telecom Services) Intrinsic Value: Projected FCF : $0.00 (As of Apr. 26, 2024)


View and export this data going back to 2009. Start your Free Trial

What is Manitoba Telecom Services 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), Manitoba Telecom Services's Intrinsic Value: Projected FCF is $0.00. The stock price of Manitoba Telecom Services is $29.24. Therefore, Manitoba Telecom Services's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

MOBAF's Price-to-Projected-FCF is not ranked *
in the Telecommunication Services industry.
Industry Median: 1.01
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Manitoba Telecom Services Intrinsic Value: Projected FCF Historical Data

The historical data trend for Manitoba Telecom Services'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.

Manitoba Telecom Services Intrinsic Value: Projected FCF Chart

Manitoba Telecom Services Annual Data
Trend Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 34.65 28.61 23.26 16.74 13.40

Manitoba Telecom Services Quarterly Data
Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16
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 14.32 13.40 13.26 12.47 12.67

Competitive Comparison of Manitoba Telecom Services's Intrinsic Value: Projected FCF

For the Telecom Services subindustry, Manitoba Telecom Services'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.

Manitoba Telecom Services's Price-to-Projected-FCF Distribution in the Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, Manitoba Telecom Services's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Manitoba Telecom Services's Price-to-Projected-FCF falls into.


Manitoba Telecom Services 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 Manitoba Telecom Services's Free Cash Flow(6 year avg) = $68.28.

Manitoba Telecom Services'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 (Sep16)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*68.28224+545.926*0.8)/74.300
=14.63

* 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.

Manitoba Telecom Services  (OTCPK:MOBAF) 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.

Manitoba Telecom Services's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=29.24/14.627344987349
=2.00

* 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.

Manitoba Telecom Services Intrinsic Value: Projected FCF Related Terms

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

Manitoba Telecom Services (Manitoba Telecom Services) Business Description

Industry
GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » Manitoba Telecom Services Inc (OTCPK:MOBAF) » Definitions » Intrinsic Value: Projected FCF
Comparable Companies
WAR:OPL HKSE:01310 XTAE:BEZQ WAR:PLY XSGO:ENTEL ISX:FREN TSE:9449 ISX:TOWR SITESB-1 ZAG:HT MIC:AFKS SHSE:600640 XZIM:ECO.ZW SGX:CC3 VG SHEN BOM:532822 SAU:7030 IDCC XMAD:EKT
Traded in Other Exchanges
N/A
Address
Website
http://www.mts.ca
Manitoba Telecom Services Inc was incorporated on April 28, 1933. The Company provides communication solutions in Canada. It has two reportable operating segments, MTS and Allstream. MTS is the telecommunications provider in Manitoba, delivering a full suite of wireless, high-speed internet, IP television, converged IP, unified communications, local access, as well as long distance and legacy data services under the MTS brand and security and home alarm monitoring services through a wholly owned subsidiary, AAA Alarm Systems Ltd. ('AAA Alarm'). This complete range of products is unmatched by any other provider in the province. MTS provides services to both residential and business customers in Manitoba. Allstream is a competitor in the national business and wholesale markets; offering small, medium and large businesses and government organizations a portfolio of telecommunications solutions tailored to meet the needs. Allstream's products are IP-based communications, unified communications, voice and data connectivity, and security services. Allstream operates an extensive national fiber optic network that spans almost 30,000 kilometers, and provides international connections through strategic alliances and interconnection agreements with other international telecommunications service providers.