GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Bang & Olufsen AS (OTCPK:BGOUF) » Definitions » Intrinsic Value: Projected FCF

BGOUF (Bang & Olufsen AS) Intrinsic Value: Projected FCF : $0.32 (As of Apr. 26, 2025)


View and export this data going back to 2016. Start your Free Trial

What is Bang & Olufsen AS 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 (2025-04-26), Bang & Olufsen AS's Intrinsic Value: Projected FCF is $0.32. The stock price of Bang & Olufsen AS is $2.09. Therefore, Bang & Olufsen AS's Price-to-Intrinsic-Value-Projected-FCF of today is 6.5.

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

BGOUF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 5.68   Med: 18.72   Max: 100.03
Current: 6.53

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Bang & Olufsen AS was 100.03. The lowest was 5.68. And the median was 18.72.

BGOUF's Price-to-Projected-FCF is ranked worse than
89.96% of 1674 companies
in the Hardware industry
Industry Median: 1.23 vs BGOUF: 6.53

Bang & Olufsen AS Intrinsic Value: Projected FCF Historical Data

The historical data trend for Bang & Olufsen AS'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.

Bang & Olufsen AS Intrinsic Value: Projected FCF Chart

Bang & Olufsen AS Annual Data
Trend May15 May16 May17 May18 May19 May20 May21 May22 May23 May24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.28 0.31 0.23 -0.09 0.07

Bang & Olufsen AS Quarterly Data
May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25
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 0.09 0.07 -0.32 -0.05 0.28

Competitive Comparison of Bang & Olufsen AS's Intrinsic Value: Projected FCF

For the Consumer Electronics subindustry, Bang & Olufsen AS'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.


Bang & Olufsen AS's Price-to-Projected-FCF Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Bang & Olufsen AS's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Bang & Olufsen AS's Price-to-Projected-FCF falls into.


;
;

Bang & Olufsen AS 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 Bang & Olufsen AS's Free Cash Flow(6 year avg) = $-9.55.

Bang & Olufsen AS'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 (Feb25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-9.54624+163.751*0.8)/145.521
=0.28

* 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.


Bang & Olufsen AS  (OTCPK:BGOUF) 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.

Bang & Olufsen AS's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=2.09/0.27568006528636
=7.58

* 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.


Bang & Olufsen AS Intrinsic Value: Projected FCF Related Terms

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


Bang & Olufsen AS Business Description

Industry
Traded in Other Exchanges
Address
Bang og Olufsen Alle 1, Struer, DNK, DK-7600
Bang & Olufsen AS designs, develops, and markets audio and video products including music systems, loudspeakers, television sets, and multimedia products. Geographically, it derives a majority of its revenue from EMEA, Followed by Americas, and APAC. It generates maximum revenue from the Staged product category followed by On-the-go; Flexible Living Brand Partnering and other activities.

Bang & Olufsen AS Headlines

From GuruFocus

Q2 2025 Bang & Olufsen A/S Earnings Call Transcript

By GuruFocus News 01-11-2025

Q1 2021 Bang & Olufsen A/S Earnings Call Transcript

By GuruFocus Research 03-03-2024

Q4 2024 Bang & Olufsen A/S Earnings Call Transcript

By GuruFocus Research 07-05-2024

Q2 2021 Bang & Olufsen A/S Earnings Call Transcript

By GuruFocus Research 03-03-2024

Q3 2021 Bang & Olufsen A/S Earnings Call Transcript

By GuruFocus Research 03-03-2024

Q4 2019 Bang & Olufsen A/S Earnings Call Transcript

By GuruFocus Research 03-03-2024

Q3 2023 Bang & Olufsen A/S Earnings Call Transcript

By GuruFocus Research 03-03-2024

Q3 2024 Bang & Olufsen A/S Earnings Call Transcript

By GuruFocus Research 04-11-2024

Q1 2020 Bang & Olufsen A/S Earnings Call Transcript

By GuruFocus Research 03-03-2024

Q1 2022 Bang & Olufsen A/S Earnings Call Transcript

By GuruFocus Research 03-03-2024