GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Eurasia Drilling Co Ltd (LSE:EDCL) » Definitions » Intrinsic Value: Projected FCF

Eurasia Drilling Co (LSE:EDCL) Intrinsic Value: Projected FCF : $17.11 (As of May. 14, 2024)


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

What is Eurasia Drilling Co 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 (2024-05-14), Eurasia Drilling Co's Intrinsic Value: Projected FCF is $17.11. The stock price of Eurasia Drilling Co is $11.55. Therefore, Eurasia Drilling Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

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

LSE:EDCL' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.68   Med: 2.36   Max: 11.33
Current: 0.68

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Eurasia Drilling Co was 11.33. The lowest was 0.68. And the median was 2.36.

LSE:EDCL's Price-to-Projected-FCF is not ranked
in the Oil & Gas industry.
Industry Median: 0.825 vs LSE:EDCL: 0.68

Eurasia Drilling Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Eurasia Drilling Co'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.

Eurasia Drilling Co Intrinsic Value: Projected FCF Chart

Eurasia Drilling Co Annual Data
Trend Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only - 9.99 12.25 19.03 17.11

Eurasia Drilling Co Semi-Annual Data
Jun09 Dec09 Jun10 Dec10 Jun11 Dec11 Jun12 Dec12 Jun13 Dec13 Jun14 Dec14 Jun15
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 - 19.03 - 17.11 -

Competitive Comparison of Eurasia Drilling Co's Intrinsic Value: Projected FCF

For the Oil & Gas Drilling subindustry, Eurasia Drilling Co'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.


Eurasia Drilling Co's Price-to-Projected-FCF Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Eurasia Drilling Co's Price-to-Projected-FCF distribution charts can be found below:

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



Eurasia Drilling Co 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 Eurasia Drilling Co's Free Cash Flow(6 year avg) = $93.06.

Eurasia Drilling Co'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 (Dec14)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*93.063571428571+1186.325*0.8)/145.665
=16.01

* 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.


Eurasia Drilling Co  (LSE:EDCL) 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.

Eurasia Drilling Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=11.55/16.010926426922
=0.72

* 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.


Eurasia Drilling Co Intrinsic Value: Projected FCF Related Terms

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


Eurasia Drilling Co (LSE:EDCL) Business Description

Industry
Traded in Other Exchanges
N/A
Address
Eurasia Drilling Co Ltd was incorporated on November 25, 2002 under the Law of the Cayman Islands. The Company is engaged in providing exploratory and developmental drilling and oil and gas field services to companies operating within the Russian Federation, Kazakhstan, Iraq and the Caspian Sea region. The Company operates in two operating and geographical segments: onshore drilling conducted in the CIS and off-shore drilling conducted in the Caspian Sea.

Eurasia Drilling Co (LSE:EDCL) Headlines

No Headlines