GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » ROYAL HOLDINGS Co Ltd (TSE:8179) » Definitions » Intrinsic Value: Projected FCF

ROYAL HOLDINGS Co (TSE:8179) Intrinsic Value: Projected FCF : 円1,003.75 (As of May. 26, 2024)


View and export this data going back to 1981. Start your Free Trial

What is ROYAL HOLDINGS 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 (2024-05-26), ROYAL HOLDINGS Co's Intrinsic Value: Projected FCF is 円1,003.75. The stock price of ROYAL HOLDINGS Co is 円2626.00. Therefore, ROYAL HOLDINGS Co's Price-to-Intrinsic-Value-Projected-FCF of today is 2.6.

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

TSE:8179' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1   Med: 1.49   Max: 3.9
Current: 2.62

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of ROYAL HOLDINGS Co was 3.90. The lowest was 1.00. And the median was 1.49.

TSE:8179's Price-to-Projected-FCF is ranked worse than
70.4% of 223 companies
in the Restaurants industry
Industry Median: 1.37 vs TSE:8179: 2.62

ROYAL HOLDINGS Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for ROYAL HOLDINGS 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.

ROYAL HOLDINGS Co Intrinsic Value: Projected FCF Chart

ROYAL HOLDINGS Co 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 1,998.21 735.70 661.44 831.37 999.16

ROYAL HOLDINGS Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 857.87 886.58 952.42 999.16 1,003.75

Competitive Comparison of ROYAL HOLDINGS Co's Intrinsic Value: Projected FCF

For the Restaurants subindustry, ROYAL HOLDINGS 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.


ROYAL HOLDINGS Co's Price-to-Projected-FCF Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, ROYAL HOLDINGS Co's Price-to-Projected-FCF distribution charts can be found below:

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



ROYAL HOLDINGS 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 ROYAL HOLDINGS Co's Free Cash Flow(6 year avg) = 円1,091.52.

ROYAL HOLDINGS 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 (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*1091.52+48755*0.8)/49.211
=1,003.75

* 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.


ROYAL HOLDINGS Co  (TSE:8179) 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.

ROYAL HOLDINGS 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
=2626.00/1003.7522946908
=2.62

* 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.


ROYAL HOLDINGS Co Intrinsic Value: Projected FCF Related Terms

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


ROYAL HOLDINGS Co (TSE:8179) Business Description

Traded in Other Exchanges
Address
3-28-5 Naka, Hakata-ku, Fukuoka, JPN, 812-0893
ROYAL HOLDINGS Co Ltd operates five core businesses in Japan: Restaurants, Hotels, Contract Food Services, In-Flight Catering, and Food Manufacturing. Royal's Restaurants business operates various brands, including Royal Host, Tenya, Cowboy Family, Shakey's, Sizzler, Hananoki, Royal Garden Café, pinkberry, The Third Café, and Rose Bakery. The company's Hotel business operates Richmond Hotels. Contract Food Services provides food in airports, highway service areas, department stores, and convention centers. In-Flight Catering provides meals for dozens of airlines worldwide. The Food Manufacturing business has two central kitchens in Japan that serve the company's other businesses.

ROYAL HOLDINGS Co (TSE:8179) Headlines

No Headlines