GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Natur International Corp (OTCPK:NTRU) » Definitions » Intrinsic Value: Projected FCF

Natur International (Natur International) Intrinsic Value: Projected FCF : $0.00 (As of May. 27, 2024)


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

What is Natur International 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 (2024-05-27), Natur International's Intrinsic Value: Projected FCF is $0.00. The stock price of Natur International is $0.0001. Therefore, Natur International's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

NTRU's Price-to-Projected-FCF is not ranked *
in the Consumer Packaged Goods industry.
Industry Median: 1.15
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Natur International Intrinsic Value: Projected FCF Historical Data

The historical data trend for Natur International'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.

Natur International Intrinsic Value: Projected FCF Chart

Natur International Annual Data
Trend Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial - - - -0.27 -0.24

Natur International Quarterly Data
Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19
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 -0.95 -0.24 -0.25 -0.07 -0.09

Competitive Comparison of Natur International's Intrinsic Value: Projected FCF

For the Packaged Foods subindustry, Natur International'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.


Natur International's Price-to-Projected-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Natur International's Price-to-Projected-FCF distribution charts can be found below:

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



Natur International 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 Natur International's Free Cash Flow(6 year avg) = $-1.73.

Natur International'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 (Sep19)/0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-1.72784+-9.071/0.8)/322.230
=-0.09

* 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.


Natur International  (OTCPK:NTRU) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.0001/-0.086237762783018
=

* 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.


Natur International Intrinsic Value: Projected FCF Related Terms

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


Natur International (Natur International) Business Description

Traded in Other Exchanges
N/A
Address
Jachthavenweg 124, Suite 770, Amsterdam, NLD, 1081
Natur International Corp offers juices and snacks. The company's products include Turmeric Tiger, Spicy Greens, Snacks box, Pearfection, Berrylicious, Matcha Madness, and Goji Galore, among others.
Executives
Nl Life Sciences Bv 10 percent owner 124 JACHTHAVENWEG AMSTERDAM P7 1081KJ
Rudolf Derk Huisman director BAAMBRUGSE ZUWE 173 VINKEVEEN P7 3645 AG
Robert Alan Paladino director, officer: CEO 1497 MAIN STREET, #373 DUNEDIN FL 34698
Christopher J Spencer director, other: Former CEO
John Lawrence Busshaus other: Former CFO 5001 BAUM BOULEVARD, SUITE 770 PITTSBURGH PA 15213
Ellen Berkers director, officer: CEO, CFO JACHTHAVENWEG 124 AMSTERDAM P7 1081 KJ
Sfi Gestion De Participaciones Minoritarias, S.l.u. 10 percent owner CARRETERA DE MADRID-CARTAGENA, KM. 383 ESPINARDO MURCIA U3 30100
Efficiency Investment Fund - 6th Wave Sp 10 percent owner C/O WALKERS CORPORATE LIMITED CAYMAN CORPORATE CENTRE, 27 HOSPITAL RD GRAND CAYMAN E9 KY-1-9008
Groupe Gfg Holding S.a. (luxembourg) 10 percent owner 1, RUE JEAN PIRET LUXEMBOURG N4 L-2350
Douglas Michael Polinsky director 130 LAKE ST. WEST, WAYZATA MN 55391
Denis Yevstifeyev director 5001 BAUM BLVD. SUITE 770 PITTSBURGH PA 15213
John Greg Smith director 5001 BAUM BLVD. SUITE 770 PITTSBURGH PA 15213