GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » George Risk Industries Inc (OTCPK:RSKIA) » Definitions » Intrinsic Value: Projected FCF

George Risk Industries (George Risk Industries) Intrinsic Value: Projected FCF : $15.07 (As of Apr. 25, 2024)


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

What is George Risk Industries 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), George Risk Industries's Intrinsic Value: Projected FCF is $15.07. The stock price of George Risk Industries is $12.40. Therefore, George Risk Industries's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

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

RSKIA' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.57   Med: 0.81   Max: 1
Current: 0.82

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of George Risk Industries was 1.00. The lowest was 0.57. And the median was 0.81.

RSKIA's Price-to-Projected-FCF is ranked better than
56.17% of 664 companies
in the Business Services industry
Industry Median: 0.945 vs RSKIA: 0.82

George Risk Industries Intrinsic Value: Projected FCF Historical Data

The historical data trend for George Risk Industries'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.

George Risk Industries Intrinsic Value: Projected FCF Chart

George Risk Industries Annual Data
Trend Apr14 Apr15 Apr16 Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 10.11 10.17 12.69 13.80 13.67

George Risk Industries Quarterly Data
Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 13.94 13.67 13.88 13.03 15.07

Competitive Comparison of George Risk Industries's Intrinsic Value: Projected FCF

For the Security & Protection Services subindustry, George Risk Industries'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.


George Risk Industries's Price-to-Projected-FCF Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, George Risk Industries's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where George Risk Industries's Price-to-Projected-FCF falls into.



George Risk Industries 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 George Risk Industries's Free Cash Flow(6 year avg) = $2.34.

George Risk Industries'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 (Jan24)*0.8)/Shares Outstanding (Diluted Average)
=(13.689378362526*2.3352+52.71*0.8)/4.920
=15.07

* 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.


George Risk Industries  (OTCPK:RSKIA) 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.

George Risk Industries's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=12.40/15.06817812036
=0.82

* 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.


George Risk Industries Intrinsic Value: Projected FCF Related Terms

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


George Risk Industries (George Risk Industries) Business Description

Traded in Other Exchanges
N/A
Address
802 South Elm Street, Kimball, NE, USA, 69145
George Risk Industries Inc manufactures security products. The company is engaged in the designing, manufacturing, and sale of various products which include magnetic reed switches as well as keyboards and keyboard switches, proximity sensors, security alarm components, pool access alarms, liquid detection sensors, raceway wire covers, wire, and cable installation tools and various other sensors and devices. These security products are used in alarm system installations in the residential, commercial, industrial, and government sectors and generate maximum revenue for the company.
Executives
Bonita Risk Family Irrevocable Trust 10 percent owner 705 JEFFERSON ST., KIMBALL NE 69145
Kenneth R. Risk Revocable Trust Now Irrevocable 10 percent owner 214 W. 9TH ST., KIMBALL NE 69145
Bonita Pauline Risk director 802 S. ELM ST., KIMBALL NE 69145
Stephanie Maire Risk-mcelroy officer: Chief Financial Officer 802 S. ELM ST., KIMBALL NE 69145
Sharon Alberta Westby officer: Secretary 802 S. ELM ST., KIMBALL NE 69145
Donna Dean Debowey director 802 S. ELM ST., KIMBALL NE 69145
Daniel Roger Douglas officer: Vice President, Materials 802 S. ELM ST., KIMBALL NE 69145

George Risk Industries (George Risk Industries) Headlines

From GuruFocus

How Much Time Do You Spend Researching a Stock?

By Geoff Gannon Geoff Gannon 11-15-2012

Revisiting a “hidden champion”- George Risk

By whopper investments whopper investments 05-25-2012

Selectivity in Action

By Geoff Gannon Geoff Gannon 07-02-2013

Am I a Value Investor?

By Geoff Gannon Geoff Gannon 03-10-2013

Ken Risk, CEO of George Risk Industries, Passes Away

By whopper investments whopper investments 03-04-2013

First Quarter FYE 2021 Results and Annual Dividend Announcement

By ACCESSWIRE ACCESSWIRE 09-18-2020