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 (2024-04-24), Shiseido Co's Intrinsic Value: Projected FCF is $9.33. The stock price of Shiseido Co is $27.49. Therefore, Shiseido Co's Price-to-Intrinsic-Value-Projected-FCF of today is 3.0.
The historical rank and industry rank for Shiseido Co's Intrinsic Value: Projected FCF or its related term are showing as below:
SSDOY'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.65 Med: 5.13 Max: 7.82
Current: 2.95
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Shiseido Co was 7.82. The lowest was 1.65. And the median was 5.13.
SSDOY's Price-to-Projected-FCF is ranked worse than 82.68% of 1224
companies
in the Consumer Packaged Goods industry
Industry Median: 1.125
vs SSDOY: 2.95
Shiseido Co Intrinsic Value: Projected FCF Historical Data
The historical data trend for Shiseido Co'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 Household & Personal Products subindustry, Shiseido Co'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.
Shiseido Co Price-to-Projected-FCF Distribution
For the Consumer Packaged Goods industry and Consumer Defensive sector, Shiseido Co's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Shiseido Co's Price-to-Projected-FCF falls into.
Shiseido Co 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.
Shiseido Co (OTCPK:SSDOY) 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.
Shiseido Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
27.49
/
10.038346789447
=
2.74
* 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.
Shiseido Co Intrinsic Value: Projected FCF Related Terms
Thank you for viewing the detailed overview of Shiseido Co's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Shiseido is a leading Japanese cosmetics manufacturer. Founded in 1872, the first Western-style pharmacy in Ginza, Tokyo, it is one of the oldest cosmetics companies globally. Shiseido's suite of 31 brands, including its namesake brand and luxury Clé de Peau Beauté, has an 9.3% share of Japan's beauty and personal care market and 18.3% share of Japan's premium segment according to Euromonitor. It is also ranked No. 3 after Estée Lauder and L'Oréal, with 7.6% market share in the global premium skincare space, thanks to a strong presence in China. China, Japan, and western markets each account for about 25% of sales, followed by 15% of travel retail, and 6% in Asia. Its distribution channels include department stores, drugstores, specialty retailers, travel retailers, and e-commerce.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
SSDOY has been successfully added to your 