GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Republic Healthcare Ltd (HKSE:08357) » Definitions » Intrinsic Value: Projected FCF

Republic Healthcare (HKSE:08357) Intrinsic Value: Projected FCF : HK$0.13 (As of Jun. 06, 2024)


View and export this data going back to 2018. Start your Free Trial

What is Republic Healthcare 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 (2024-06-06), Republic Healthcare's Intrinsic Value: Projected FCF is HK$0.13. The stock price of Republic Healthcare is HK$0.112. Therefore, Republic Healthcare's Price-to-Intrinsic-Value-Projected-FCF of today is 0.9.

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

HKSE:08357' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.71   Med: 0.95   Max: 1.18
Current: 0.86

During the past 8 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Republic Healthcare was 1.18. The lowest was 0.71. And the median was 0.95.

HKSE:08357's Price-to-Projected-FCF is ranked better than
64.87% of 316 companies
in the Healthcare Providers & Services industry
Industry Median: 1.255 vs HKSE:08357: 0.86

Republic Healthcare Intrinsic Value: Projected FCF Historical Data

The historical data trend for Republic Healthcare'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.

Republic Healthcare Intrinsic Value: Projected FCF Chart

Republic Healthcare Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial - - - 0.14 0.13

Republic Healthcare 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 0.14 - - - 0.13

Competitive Comparison of Republic Healthcare's Intrinsic Value: Projected FCF

For the Medical Care Facilities subindustry, Republic Healthcare'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.


Republic Healthcare's Price-to-Projected-FCF Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Republic Healthcare's Price-to-Projected-FCF distribution charts can be found below:

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



Republic Healthcare 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 Republic Healthcare's Free Cash Flow(6 year avg) = HK$1.92.

Republic Healthcare'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*1.9198571428571+74.762*0.8)/624.000
=0.13

* 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.


Republic Healthcare  (HKSE:08357) 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.

Republic Healthcare's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.112/0.12513992790709
=0.89

* 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.


Republic Healthcare Intrinsic Value: Projected FCF Related Terms

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


Republic Healthcare (HKSE:08357) Business Description

Traded in Other Exchanges
N/A
Address
07-11/12 Apex, 201 Henderson Road, Henderson, SGP, 159545
Republic Healthcare Ltd is principally engaged in the clinic business in Singapore and the provision of management advisory services. The company provides healthcare services operating a network of general practice clinics; treatment solutions for common medical conditions with a focus on sexual health and infectious diseases; and operation of a medical aesthetics clinic which focuses on providing treatment solutions for common skin conditions and basic medical aesthetics services. The company provides an all-round solution from diagnosis to treatment that is tailored to patient's individual needs. The company generates revenue from operations of medical clinics and other medical services, and provision of aesthetics service treatments.
Executives
Cher Sen Holdings Limited 2101 Beneficial owner
Rivera Vanjill Esteban 2202 Interest of your spouse
Tan Cher Sen Alan 2201 Interest of corporation controlled by you
Liu Hewen 2101 Beneficial owner

Republic Healthcare (HKSE:08357) Headlines

No Headlines