GURUFOCUS.COM » STOCK LIST » Technology » Hardware » AXIL Brands Inc (AMEX:AXIL) » Definitions » Intrinsic Value: Projected FCF

AXIL Brands (AXIL Brands) Intrinsic Value: Projected FCF : $0.71 (As of May. 25, 2024)


View and export this data going back to 2018. Start your Free Trial

What is AXIL Brands 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 (2024-05-25), AXIL Brands's Intrinsic Value: Projected FCF is $0.71. The stock price of AXIL Brands is $9.6862. Therefore, AXIL Brands's Price-to-Intrinsic-Value-Projected-FCF of today is 13.6.

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

AXIL' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 11.54   Med: 16.91   Max: 20.49
Current: 13.64

During the past 7 years, the highest Price-to-Intrinsic-Value-Projected-FCF of AXIL Brands was 20.49. The lowest was 11.54. And the median was 16.91.

AXIL's Price-to-Projected-FCF is ranked worse than
95.53% of 1632 companies
in the Hardware industry
Industry Median: 1.45 vs AXIL: 13.64

AXIL Brands Intrinsic Value: Projected FCF Historical Data

The historical data trend for AXIL Brands'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.

AXIL Brands Intrinsic Value: Projected FCF Chart

AXIL Brands Annual Data
Trend May17 May18 May19 May20 May21 May22 May23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial - - - - 0.52

AXIL Brands Quarterly Data
May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
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 0.41 0.52 0.60 0.78 0.71

Competitive Comparison of AXIL Brands's Intrinsic Value: Projected FCF

For the Consumer Electronics subindustry, AXIL Brands'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.


AXIL Brands's Price-to-Projected-FCF Distribution in the Hardware Industry

For the Hardware industry and Technology sector, AXIL Brands's Price-to-Projected-FCF distribution charts can be found below:

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



AXIL Brands 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 AXIL Brands's Free Cash Flow(6 year avg) = $0.42.

AXIL Brands'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 (Feb24)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*0.42064+8.787*0.8)/18.577
=0.71

* 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.


AXIL Brands  (AMEX:AXIL) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=9.6862/0.71493925222149
=13.55

* 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.


AXIL Brands Intrinsic Value: Projected FCF Related Terms

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


AXIL Brands (AXIL Brands) Business Description

Industry
Traded in Other Exchanges
N/A
Address
901 S Fremont Avenue, Unit 158, Alhambra, CA, USA, 91803
Reviv3 Procare Co is engaged in manufacturing, marketing, sale and distribution of professional quality hair and skin care products under various trademarks and brands. It distributes its trademark products throughout the United States, Canada, Europe and Asia. The company sells hair and skincare products under its brand which includes seven distinct products. The hair care products consist of PREP shampoo, PRIME conditioner, and TREAT maintenance care. BOOST is designed to deliver nutrients and increase circulation to the scalp, MEND Deep Hair Repair Mask for added moisture and PROTECT, a heat protectant product to prevent damage from irons and dryers. The company is engaged in expanding its business-to-business salon sales through its network of domestic and international distributors.
Executives
Nancy Hundt director C/O CUMETRIX DATA SYSTEMS CORP, 957 LAWSON STREET, CITY OF INDUSTRY CA 91748
Jeff Toghraie director, 10 percent owner, officer: Chairman, CEO C/O CUMETRIX DATA SYSTEMS CORP, 957 LAWSON ST, INDUSTRY CA 91748
Monica Diaz Brickell officer: Chief Financial Officer 901 FREMONT AVE., UNIT 158 AND 168, ALHAMBRA CA 92024
Jeffrey B. Brown officer: Chief Operating Officer C/O REVIV3 PROCARE COMPANY, 9480 TELSTAR AVE., SUITE 5, EL MONTE CA 91731
Meenu Jain officer: Chief Financial Officer C/O REVIV3 PROCARE COMPANY, 9480 TELSTAR AVE., SUITE 5, EL MONTE CA 91731
Christopher Go officer: Chief Financial Officer C/O REVIV3 PROCARE COMPANY, 9480 TELSTAR AVE., SUITE 5, EL MONTE CA 91731
Donald Starace officer: President C/O REVIV3 PROCARE COMPANY, 9480 TELSTAR AVE., SUITE 5, EL MONTE CA 91731
Intrepid Global Advisors, Inc. 10 percent owner 325 N. MAPLE DRIVE, #5114, BEVERLY HILLS CA 90210
Shircoo, Inc. 10 percent owner 2350 ALLVIEW TERRACE EAST, LOS ANGELES CA 90068

AXIL Brands (AXIL Brands) Headlines

From GuruFocus