GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Biorem Inc (OTCPK:BIRMF) » Definitions » Intrinsic Value: Projected FCF

BIRMF (Biorem) Intrinsic Value: Projected FCF : $1.51 (As of Apr. 29, 2025)


View and export this data going back to 2004. Start your Free Trial

What is Biorem 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 (2025-04-29), Biorem's Intrinsic Value: Projected FCF is $1.51. The stock price of Biorem is $1.40. Therefore, Biorem's Price-to-Intrinsic-Value-Projected-FCF of today is 0.9.

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

BIRMF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.63   Med: 0.99   Max: 1.55
Current: 0.93

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Biorem was 1.55. The lowest was 0.63. And the median was 0.99.

BIRMF's Price-to-Projected-FCF is ranked better than
66.29% of 1961 companies
in the Industrial Products industry
Industry Median: 1.43 vs BIRMF: 0.93

Biorem Intrinsic Value: Projected FCF Historical Data

The historical data trend for Biorem'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.

Biorem Intrinsic Value: Projected FCF Chart

Biorem Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.46 0.43 1.03 1.11 1.49

Biorem Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 1.11 1.55 1.14 1.79 1.49

Competitive Comparison of Biorem's Intrinsic Value: Projected FCF

For the Pollution & Treatment Controls subindustry, Biorem'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.


Biorem's Price-to-Projected-FCF Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Biorem's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

Biorem 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 Biorem's Free Cash Flow(6 year avg) = $1.65.

Biorem'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 (Dec24)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*1.648+7.458*0.8)/19.250
=1.58

* 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.


Biorem  (OTCPK:BIRMF) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1.40/1.5823403976968
=0.88

* 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.


Biorem Intrinsic Value: Projected FCF Related Terms

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


Biorem Business Description

Traded in Other Exchanges
Address
7496 Wellington Road 34, RR Number 3, Puslinch, Guelph, ON, CAN, N1H 6H9
Biorem Inc is an environmental biotechnology company. It is involved in the manufacturing of a comprehensive line of high efficiency air pollution control systems that are used to eliminate odorous and harmful contaminants. The company's products include Biofilters, Biogas Solutions, Multi-Stage Systems, Biotrickling filters, and services such as Media Sampling and Analysis, Biological processes and testing, Media replacements and Spare parts, and other related services. The company derives revenues from the sale of standard products, construction projects for specialized products, and services for repairs and maintenance. The group has a business presence in Canada, the United States, China and others, of which key revenue is derived from the United States.

Biorem Headlines

From GuruFocus

Biorem Reports First Quarter Financial Results

By PRNewswire PRNewswire 05-24-2023

Biorem Reports First Quarter Financial Results

By PRNewswire PRNewswire 05-30-2022

Bye, Orem

By Barel Karsan Barel Karsan 03-02-2021

BIOREM Reports Second Quarter 2021 Financial Results

By PRNewswire PRNewswire 07-28-2021

Biorem Reports First Quarter Financial Results

By PRNewswire PRNewswire 07-09-2022

Karsan Value Funds: 2021 Q1 Results

By Barel Karsan Barel Karsan 04-05-2021