GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Fresnillo PLC (OTCPK:FNLPF) » Definitions » Intrinsic Value: Projected FCF

Fresnillo (Fresnillo) Intrinsic Value: Projected FCF : $5.11 (As of Apr. 27, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Fresnillo 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 (2024-04-27), Fresnillo's Intrinsic Value: Projected FCF is $5.11. The stock price of Fresnillo is $7.40. Therefore, Fresnillo's Price-to-Intrinsic-Value-Projected-FCF of today is 1.5.

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

FNLPF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.43   Med: 2.27   Max: 3.49
Current: 1.45

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Fresnillo was 3.49. The lowest was 1.43. And the median was 2.27.

FNLPF's Price-to-Projected-FCF is ranked worse than
52.36% of 594 companies
in the Metals & Mining industry
Industry Median: 1.32 vs FNLPF: 1.45

Fresnillo Intrinsic Value: Projected FCF Historical Data

The historical data trend for Fresnillo'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.

Fresnillo Intrinsic Value: Projected FCF Chart

Fresnillo 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 3.89 6.11 7.22 5.79 5.14

Fresnillo Semi-Annual Data
Jun14 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 7.22 - 5.79 - 5.14

Competitive Comparison of Fresnillo's Intrinsic Value: Projected FCF

For the Other Precious Metals & Mining subindustry, Fresnillo'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.


Fresnillo's Price-to-Projected-FCF Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Fresnillo's Price-to-Projected-FCF distribution charts can be found below:

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



Fresnillo 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 Fresnillo's Free Cash Flow(6 year avg) = $87.72.

Fresnillo'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*87.724571428571+3771.852*0.8)/736.894
=5.23

* 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.


Fresnillo  (OTCPK:FNLPF) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=7.40/5.228228705357
=1.42

* 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.


Fresnillo Intrinsic Value: Projected FCF Related Terms

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


Fresnillo (Fresnillo) Business Description

Traded in Other Exchanges
Address
Calzada Legaria No. 549, Torre 2, Piso 11, Delegacion Miguel Hidalgo, Mexico, DF, MEX, 11250
Fresnillo PLC is a silver mining company and the largest gold producer. The group has seven reportable operating segments, which are represented by six producing mines. The Fresnillo, Juanicipio and Saucito mines are located in the state of Zacatecas and are some of the world's largest underground silver mines. The Cirnega mine, located in the state of Durango, an underground gold mine. The San Julian mine, located on the border of Durango states, which is an underground silver-gold mine. The Herradura, Soledad-Dipolos, and Noche Buena are all open pit gold mines, located in the state of Sonora. Herradura and Saucito combined account for more than half of group revenue.

Fresnillo (Fresnillo) Headlines

From GuruFocus

First Eagle Comments on Fresnillo

By Holly LaFon Holly LaFon 07-31-2019

Is It Time to Add Gold to Your Portfolio?

By John Engle John Engle 01-08-2019

First Eagle Comments on Fresnillo

By Sydnee Gatewood Sydnee Gatewood 04-21-2021

5 UK Stocks That Dropped on Brexit Launch

By Holly LaFon Holly LaFon 03-29-2017

Fresnillo Announces Final Results Of Its Cash Tender Offer

By PRNewswire PRNewswire 10-03-2020

Fresnillo Reached Record Silver Production in 2018

By Alberto Abaterusso Alberto Abaterusso 02-26-2019

Consider Fresnillo for Gold Exposure in 2019

By Alberto Abaterusso Alberto Abaterusso 01-04-2019

Fresnillo PLC: Poised to Rebound

By Alberto Abaterusso 10-05-2021