GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Grupo TMM SA (OTCPK:GTMAY) » Definitions » Intrinsic Value: Projected FCF

Grupo TMM (Grupo TMM) Intrinsic Value: Projected FCF : $2.16 (As of May. 17, 2024)


View and export this data going back to 2012. Start your Free Trial

What is Grupo TMM 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 (2024-05-17), Grupo TMM's Intrinsic Value: Projected FCF is $2.16. The stock price of Grupo TMM is $0.50. Therefore, Grupo TMM's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

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

GTMAY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.04   Med: 0.11   Max: 0.24
Current: 0.23

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Grupo TMM was 0.24. The lowest was 0.04. And the median was 0.11.

GTMAY's Price-to-Projected-FCF is ranked better than
92.7% of 699 companies
in the Transportation industry
Industry Median: 0.83 vs GTMAY: 0.23

Grupo TMM Intrinsic Value: Projected FCF Historical Data

The historical data trend for Grupo TMM'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.

Grupo TMM Intrinsic Value: Projected FCF Chart

Grupo TMM Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 12.81 8.55 5.79 4.48 2.99

Grupo TMM Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 4.48 4.58 4.09 2.84 2.99

Competitive Comparison of Grupo TMM's Intrinsic Value: Projected FCF

For the Marine Shipping subindustry, Grupo TMM'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.


Grupo TMM's Price-to-Projected-FCF Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Grupo TMM's Price-to-Projected-FCF distribution charts can be found below:

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



Grupo TMM 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 Grupo TMM's Free Cash Flow(6 year avg) = $1.69.

Grupo TMM'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 (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*1.69248+115.504*0.8)/34.910
=3.11

* 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.


Grupo TMM  (OTCPK:GTMAY) 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.

Grupo TMM's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.50/3.1084561635388
=0.16

* 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.


Grupo TMM Intrinsic Value: Projected FCF Related Terms

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


Grupo TMM (Grupo TMM) Business Description

Industry
Traded in Other Exchanges
Address
Paseo de la Reforma No. 296, P.19. Colonia Juarez, Mexico, MEX, 06600
Grupo TMM SA is an integrated logistics and transportation company in Mexico. It provides dynamic ocean transportation services to various international and domestic clients. The company operates through four segments namely Maritime division, Logistics division, Ports, and terminals division and Warehousing division. The Maritime division includes transportation of bulk liquid products, materials, provisions for drilling platforms, and towing services for ships. The Logistics segment provides trucking services to various manufacturers and retailers. Operations at ports and terminals assist in loading and unloading, storage at maritime port terminals, and shipping agency operations. The warehousing segment includes storage and management of the facilities and bonded warehouses.

Grupo TMM (Grupo TMM) Headlines

From GuruFocus

Vanessa Serrano Cuevas Acquires Shares by Donation

By GlobeNewswire GlobeNewswire 01-19-2021

Vanessa Serrano Cuevas Acquires Shares by Donation

By Marketwired Marketwired 01-19-2021

Grupo TMM Announces Changes in Its Organizational Structure

By Marketwired Marketwired 01-13-2021

Grupo TMM Announces Changes in Its Organizational Structure

By GlobeNewswire GlobeNewswire 01-13-2021