GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Gecina Nom (LTS:0OPE) » Definitions » Intrinsic Value: Projected FCF

Gecina Nom (LTS:0OPE) Intrinsic Value: Projected FCF : €129.35 (As of May. 01, 2024)


View and export this data going back to 2009. Start your Free Trial

What is Gecina Nom 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 (2024-05-01), Gecina Nom's Intrinsic Value: Projected FCF is €129.35. The stock price of Gecina Nom is €95.725. Therefore, Gecina Nom's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

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

LTS:0OPE' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.63   Med: 0.96   Max: 1.23
Current: 0.74

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Gecina Nom was 1.23. The lowest was 0.63. And the median was 0.96.

LTS:0OPE's Price-to-Projected-FCF is ranked worse than
59.67% of 548 companies
in the REITs industry
Industry Median: 0.66 vs LTS:0OPE: 0.74

Gecina Nom Intrinsic Value: Projected FCF Historical Data

The historical data trend for Gecina Nom'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.

Gecina Nom Intrinsic Value: Projected FCF Chart

Gecina Nom 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 144.96 148.16 150.21 151.36 129.86

Gecina Nom 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 150.21 - 151.36 - 129.86

Competitive Comparison of Gecina Nom's Intrinsic Value: Projected FCF

For the REIT - Office subindustry, Gecina Nom'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.


Gecina Nom's Price-to-Projected-FCF Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Gecina Nom's Price-to-Projected-FCF distribution charts can be found below:

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



Gecina Nom 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 Gecina Nom's Free Cash Flow(6 year avg) = €112.40.

Gecina Nom'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*112.40357142857+10582.743*0.8)/74.070
=128.75

* 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.


Gecina Nom  (LTS:0OPE) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=95.725/128.7473460327
=0.74

* 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.


Gecina Nom Intrinsic Value: Projected FCF Related Terms

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


Gecina Nom (LTS:0OPE) Business Description

Industry
GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Gecina Nom (LTS:0OPE) » Definitions » Intrinsic Value: Projected FCF
Traded in Other Exchanges
Address
14-16, Rue des Capucines, Cedex 02, Paris, FRA, 75084
Gecina Nom is a French real estate investment trust with assets primarily located in Paris, France, and the surrounding region. The majority of Gecina's real estate property portfolio is comprised of office buildings with residential properties also making up a substantial percentage. Most of Gecina's properties are located in the City of Paris, while others are also located in the Paris region and other French cities, such as Lyon. Gecina primarily generates revenue from rental income and the sale of its real estate properties. Most of this rental revenue is derived from its office buildings. Gecina's customers and occupants include businesses, students, and individuals. The company also manages the construction, redevelopment, and environmental operations of its assets.

Gecina Nom (LTS:0OPE) Headlines

No Headlines