GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » China Leon Inspection Holding Ltd (HKSE:01586) » Definitions » Intrinsic Value: Projected FCF

China Leon Inspection Holding (HKSE:01586) Intrinsic Value: Projected FCF : HK$2.24 (As of Jun. 10, 2024)


View and export this data going back to 2016. Start your Free Trial

What is China Leon Inspection Holding 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 (2024-06-10), China Leon Inspection Holding's Intrinsic Value: Projected FCF is HK$2.24. The stock price of China Leon Inspection Holding is HK$1.42. Therefore, China Leon Inspection Holding's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

The historical rank and industry rank for China Leon Inspection Holding's Intrinsic Value: Projected FCF or its related term are showing as below:

HKSE:01586' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.63   Med: 0.93   Max: 1.32
Current: 0.63

During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of China Leon Inspection Holding was 1.32. The lowest was 0.63. And the median was 0.93.

HKSE:01586's Price-to-Projected-FCF is ranked better than
70.41% of 676 companies
in the Business Services industry
Industry Median: 0.985 vs HKSE:01586: 0.63

China Leon Inspection Holding Intrinsic Value: Projected FCF Historical Data

The historical data trend for China Leon Inspection Holding'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.

China Leon Inspection Holding Intrinsic Value: Projected FCF Chart

China Leon Inspection Holding 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 0.70 1.04 1.42 1.74 2.24

China Leon Inspection Holding Semi-Annual Data
Dec13 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 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 1.42 - 1.74 - 2.24

Competitive Comparison of China Leon Inspection Holding's Intrinsic Value: Projected FCF

For the Specialty Business Services subindustry, China Leon Inspection Holding'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.


China Leon Inspection Holding's Price-to-Projected-FCF Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, China Leon Inspection Holding's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where China Leon Inspection Holding's Price-to-Projected-FCF falls into.



China Leon Inspection Holding 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 China Leon Inspection Holding's Free Cash Flow(6 year avg) = HK$57.50.

China Leon Inspection Holding'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)
=(14.862653310476*57.499428571429+424.501*0.8)/532.054
=2.24

* 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.


China Leon Inspection Holding  (HKSE:01586) 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.

China Leon Inspection Holding's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1.42/2.2444993786488
=0.63

* 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.


China Leon Inspection Holding Intrinsic Value: Projected FCF Related Terms

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


China Leon Inspection Holding (HKSE:01586) Business Description

Traded in Other Exchanges
N/A
Address
5 Canton Road, Suite 1015, 10th floor, Ocean Centre,, Tsim Sha Tsui, Kowloon, Harbour, HKG
China Leon Inspection Holding Ltd is a coal testing inspection services provider. Its business scope includes Testing services, Surveying services, Witnessing and Ancillary services, and technical and consulting services. Testing services focus on the quality assurance of coal; Surveying services include a draft survey to determine or verify the coal quantity, and it also provides witnessing services by observing testing and inspection activities conducted by the counterparties of its customers to detect dishonesty or abnormality. It operates in Mainland China, Indonesia, and other countries, from which it generates the majority of its revenue from Mainland China.
Executives
Li Xiangli 2103 Interests held jointly with another person
Wei Yajuan 2202 Interest of your spouse
Zhang Aiying 2103 Interests held jointly with another person
Liu Yi 2101 Beneficial owner
Liu Yi 2103 Interests held jointly with another person
Leon Cornerstone Investment Holding Limited 2101 Beneficial owner
Asian Equity Special Opportunities Portfolio Master Fund Limited 2101 Beneficial owner
Rays Capital Partners Limited 2102 Investment manager
Ruan David Ching Chi 2201 Interest of corporation controlled by you
Liu Yi 2101 Beneficial owner
Swan Stone Investment Holding Limited 2101 Beneficial owner
Hawk Flying Investment Holding Limited 2101 Beneficial owner

China Leon Inspection Holding (HKSE:01586) Headlines

No Headlines