Ilustrato Pictures International (Ilustrato Pictures International) Intrinsic Value: Projected FCF : $0.01 (As of Jun. 03, 2024)

View and export this data going back to 2011. Start your Free Trial

What is Ilustrato Pictures International 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 (2024-06-03), Ilustrato Pictures International's Intrinsic Value: Projected FCF is $0.01. The stock price of Ilustrato Pictures International is $0.00915. Therefore, Ilustrato Pictures International's Price-to-Intrinsic-Value-Projected-FCF of today is 0.9.

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

ILUS' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.8 Med: 7.07 Max: 9.97
Current: 0.92

During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Ilustrato Pictures International was 9.97. The lowest was 0.80. And the median was 7.07.

ILUS's Price-to-Projected-FCF is ranked better than
51.24% of 929 companies
in the Asset Management industry
Industry Median: 0.93 vs ILUS: 0.92

Ilustrato Pictures International Intrinsic Value: Projected FCF Historical Data

The historical data trend for Ilustrato Pictures International'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.

Ilustrato Pictures International Intrinsic Value: Projected FCF Chart

Ilustrato Pictures International Annual Data

Trend

Apr12

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

0.03

0.01

Ilustrato Pictures International Quarterly Data
	Mar19	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															0.01	0.02	0.02	-	0.01

Competitive Comparison of Ilustrato Pictures International's Intrinsic Value: Projected FCF

For the Asset Management subindustry, Ilustrato Pictures International'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.

Ilustrato Pictures International's Price-to-Projected-FCF Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Ilustrato Pictures International's Price-to-Projected-FCF distribution charts can be found below:

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

Ilustrato Pictures International 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 Ilustrato Pictures International's Free Cash Flow(6 year avg) = $0.09.

Ilustrato Pictures International'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	*	0.0888	+	26.221	*	0.8)	/	2210.096
	=	0.01

Ilustrato Pictures International (OTCPK:ILUS) 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.

Ilustrato Pictures International's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF	=	Share Price	/	Intrinsic Value: Projected FCF
	=	0.00915	/	0.0098738729999609
	=	0.93

Ilustrato Pictures International Intrinsic Value: Projected FCF Related Terms

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

Ilustrato Pictures International (Ilustrato Pictures International) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Ilustrato Pictures International Inc (OTCPK:ILUS) » Definitions » Intrinsic Value: Projected FCF

Comparable Companies

Traded in Other Exchanges

N/A

Address

26 Broadway, Suite 934, New York, NY, USA, 10004

Website

https://www.ilus-group.com

Ilustrato Pictures International Inc is an investment company operating in New York, London and Dubai focused on adding shareholder value through innovation and growth. The company is focused on acquiring businesses in the Technology, Engineering, and Manufacturing space globally. It looks to acquire companies that have strong management and the potential to grow rapidly and will benefit from the cross-pollination of territories, products, and skills from other group companies.

Executives

Carsten Falk	officer: Chief Commercial Officer	315 MONTGOMERY STREET, SAN FRANCISCO CA 94104
John-paul Backwell	officer: Managing Director	26 BROADWAY, SUITE 934, NEW YORK NY 10004
Louise Bennett	officer: Chief Operating Officer	26 BROADWAY, SUITE 934, NEW YORK NY 10004
Nicolas Link	director, 10 percent owner	26 BROADWAY, SUITE 934, NEW YORK NY 10004
Krishnan Krishnamoorthy	officer: Chief Financial Officer	26 BROADWAY, SUITE 934, NEW YORK NY 10004
Brian Hammond	director, 10 percent owner, officer: Pres, CEO, CFO, Sec, Treas	SUITE 204 - 2339 COLUMBIA STREET, VANCOUVER A1 V5Y 3Y3
Harry Sutherland	director, 10 percent owner	SUITE 204 - 2339 COLUMBIA STREET, VANCOUVER A1 V5Y 3Y3
Michael D Moore	director, 10 percent owner, officer: President, CEO, CFO, Secretary	1230 S. CHASE ST., LAKEWOOD CO 80232