GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Fujisash Co Ltd (TSE:5940) » Definitions » Intrinsic Value: Projected FCF

Fujisash Co (TSE:5940) Intrinsic Value: Projected FCF : 円130.78 (As of May. 28, 2024)


View and export this data going back to 1992. Start your Free Trial

What is Fujisash Co 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 (2024-05-28), Fujisash Co's Intrinsic Value: Projected FCF is 円130.78. The stock price of Fujisash Co is 円89.00. Therefore, Fujisash Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

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

TSE:5940' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.29   Med: 0.91   Max: 1.63
Current: 0.68

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Fujisash Co was 1.63. The lowest was 0.29. And the median was 0.91.

TSE:5940's Price-to-Projected-FCF is ranked better than
65.5% of 1142 companies
in the Construction industry
Industry Median: 0.93 vs TSE:5940: 0.68

Fujisash Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Fujisash Co'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.

Fujisash Co Intrinsic Value: Projected FCF Chart

Fujisash Co 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 267.45 236.33 234.74 164.18 130.78

Fujisash Co 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 - 130.78 - - -

Competitive Comparison of Fujisash Co's Intrinsic Value: Projected FCF

For the Building Products & Equipment subindustry, Fujisash Co'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.


Fujisash Co's Price-to-Projected-FCF Distribution in the Construction Industry

For the Construction industry and Industrials sector, Fujisash Co's Price-to-Projected-FCF distribution charts can be found below:

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



Fujisash Co 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 Fujisash Co's Free Cash Flow(6 year avg) = 円184.14.

Fujisash Co'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*184.14285714286+18437*0.8)/126.188
=130.78

* 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.


Fujisash Co  (TSE:5940) 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.

Fujisash Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=89.00/130.77871702448
=0.68

* 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.


Fujisash Co Intrinsic Value: Projected FCF Related Terms

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


Fujisash Co (TSE:5940) Business Description

Industry
Traded in Other Exchanges
N/A
Address
4-32-1, Nishigotanda, Shinagawa-ku, Tokyo, JPN, 141-0031
Fujisash Co Ltd engages in the manufacture and sale of building and housing construction materials. It offers sashes and curtain walls for buildings; building renewal services to various apartments and office buildings; frontage products, such as entrances of apartments and offices, as well as aperture facades of shops and showrooms; housing construction materials; multipurpose prefabricated house modules, and housing equipment; and LED modules. The company also provides urban waste processing systems to manufacture agents; and plant engineering of recycling and large-sized waste disposal facilities, and commodities as a supplier of light metals of aluminum. In addition, it is involved in the research and development of extrusion processing technology for magnesium alloys.

Fujisash Co (TSE:5940) Headlines

No Headlines