GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Suga International Holdings Ltd (HKSE:00912) » Definitions » Intrinsic Value: Projected FCF

Suga International Holdings (HKSE:00912) Intrinsic Value: Projected FCF : HK$2.99 (As of May. 24, 2024)


View and export this data going back to 2002. Start your Free Trial

What is Suga International Holdings 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 (2024-05-24), Suga International Holdings's Intrinsic Value: Projected FCF is HK$2.99. The stock price of Suga International Holdings is HK$1.31. Therefore, Suga International Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

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

HKSE:00912' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.42   Med: 0.71   Max: 1.07
Current: 0.44

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Suga International Holdings was 1.07. The lowest was 0.42. And the median was 0.71.

HKSE:00912's Price-to-Projected-FCF is ranked better than
91.61% of 1632 companies
in the Hardware industry
Industry Median: 1.435 vs HKSE:00912: 0.44

Suga International Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for Suga International Holdings'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.

Suga International Holdings Intrinsic Value: Projected FCF Chart

Suga International Holdings Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.26 2.25 2.53 3.08 2.99

Suga International Holdings Semi-Annual Data
Mar14 Sep14 Mar15 Sep15 Mar16 Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23
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 - 3.08 - 2.99 -

Competitive Comparison of Suga International Holdings's Intrinsic Value: Projected FCF

For the Consumer Electronics subindustry, Suga International Holdings'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.


Suga International Holdings's Price-to-Projected-FCF Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Suga International Holdings's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Suga International Holdings's Price-to-Projected-FCF falls into.



Suga International Holdings 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 Suga International Holdings's Free Cash Flow(6 year avg) = HK$22.12.

Suga International Holdings'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 (Mar23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*22.124571428571+802.617*0.8)/284.790
=2.99

* 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.


Suga International Holdings  (HKSE:00912) 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.

Suga International Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1.31/2.9942318863374
=0.44

* 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.


Suga International Holdings Intrinsic Value: Projected FCF Related Terms

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


Suga International Holdings (HKSE:00912) Business Description

Traded in Other Exchanges
N/A
Address
No. 1 Wang Kwong Road, 22nd Floor, Tower B, Billion Centre, Kowloon Bay, Kowloon, Hong Kong, HKG
Suga International Holdings Ltd is an investment holding company. The company is engaged in the research and development, manufacture, and sale of electronic and other products. Its operating segment includes Electronic products and Pet related products. The company generates maximum revenue from the Electronic products segment. It offers Professional audio equipment, an Asset tracker with IoT technology; Telephones for the hearing impaired; Telecommunication products, General household consumer appliances, and Electronic payment products. Geographically, it derives a majority of its revenue from the United States of America and also has a presence in Japan, The People's Republic of China, Taiwan, Australia, Germany, France, the United Kingdom, and other countries.
Executives
Ng Man Cheuk 2101 Beneficial owner
Lee Wai Fun 2101 Beneficial owner
Ng Chi Ho 2101 Beneficial owner
Billion Linkage Limited
Superior View Inc. 2101 Beneficial owner

Suga International Holdings (HKSE:00912) Headlines

No Headlines