GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Yantai Jereh Oilfield Services Group Co Ltd (SZSE:002353) » Definitions » Intrinsic Value: Projected FCF

Yantai Jereh Oilfield Services Group Co (SZSE:002353) Intrinsic Value: Projected FCF : ¥19.78 (As of Jul. 12, 2025)


View and export this data going back to 2010. Start your Free Trial

What is Yantai Jereh Oilfield Services Group Co 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 (2025-07-12), Yantai Jereh Oilfield Services Group Co's Intrinsic Value: Projected FCF is ¥19.78. The stock price of Yantai Jereh Oilfield Services Group Co is ¥35.24. Therefore, Yantai Jereh Oilfield Services Group Co's Price-to-Intrinsic-Value-Projected-FCF of today is 1.8.

The historical rank and industry rank for Yantai Jereh Oilfield Services Group Co's Intrinsic Value: Projected FCF or its related term are showing as below:

SZSE:002353' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.78   Med: 3.72   Max: 12.68
Current: 1.78

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Yantai Jereh Oilfield Services Group Co was 12.68. The lowest was 1.78. And the median was 3.72.

SZSE:002353's Price-to-Projected-FCF is ranked worse than
80.89% of 654 companies
in the Oil & Gas industry
Industry Median: 0.735 vs SZSE:002353: 1.78

Yantai Jereh Oilfield Services Group Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Yantai Jereh Oilfield Services Group 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.

* Premium members only.

Yantai Jereh Oilfield Services Group Co Intrinsic Value: Projected FCF Chart

Yantai Jereh Oilfield Services Group Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 7.26 11.32 12.60 12.37 17.38

Yantai Jereh Oilfield Services Group Co Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 12.09 13.28 14.57 17.38 19.78

Competitive Comparison of Yantai Jereh Oilfield Services Group Co's Intrinsic Value: Projected FCF

For the Oil & Gas Equipment & Services subindustry, Yantai Jereh Oilfield Services Group 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.


Yantai Jereh Oilfield Services Group Co's Price-to-Projected-FCF Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Yantai Jereh Oilfield Services Group Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Yantai Jereh Oilfield Services Group Co's Price-to-Projected-FCF falls into.


;
;

Yantai Jereh Oilfield Services Group 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.

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 Yantai Jereh Oilfield Services Group Co's Free Cash Flow(6 year avg) = ¥178.27.

Yantai Jereh Oilfield Services Group Co'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 (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*178.27344+21715.823*0.8)/1012.344
=19.78

* 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.


Yantai Jereh Oilfield Services Group Co  (SZSE:002353) 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.

Yantai Jereh Oilfield Services Group 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
=35.24/19.778133453832
=1.78

* 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.


Yantai Jereh Oilfield Services Group Co Intrinsic Value: Projected FCF Related Terms

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


Yantai Jereh Oilfield Services Group Co Business Description

Traded in Other Exchanges
N/A
Address
No. 5, Jerry Road, Laishan District, Shandong Province, Yantai, CHN, 264003
Yantai Jereh Oilfield Services Group Co Ltd is a China-based company engaged in the manufacturing of oilfield equipment and the provision of oilfield services. It is engaged in drilling equipment and oil & gas field engineering equipment manufacturing, equipment maintenance and accessories sales, oil field engineering technology services, as well as oil & gas field construction services. The company conducts its businesses within domestic and overseas markets.
Executives
Wang Kun Xiao Director
Li Hui Tao Director
Lu Wei Executives
Li Zhi Yong Executives
Liu Zhen Feng Director
Sun Wei Jie Director
Dong Ting Ting Supervisors
Wang Ji Li Director
Liu Dong Director
Li Xue Feng Executives
Liu Yu Qiao Supervisors
Cheng Yong Feng Secretary Dong
Hu Wen Guo Supervisors
Yu Xi Mao Independent director
Yan Yu Li Executives

Yantai Jereh Oilfield Services Group Co Headlines

No Headlines