GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Al Waha Capital PJSC (ADX:WAHA) » Definitions » Intrinsic Value: Projected FCF

Al Waha Capital PJSC (ADX:WAHA) Intrinsic Value: Projected FCF : د.إ4.38 (As of May. 31, 2024)


View and export this data going back to 2000. Start your Free Trial

What is Al Waha Capital PJSC 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 (2024-05-31), Al Waha Capital PJSC's Intrinsic Value: Projected FCF is د.إ4.38. The stock price of Al Waha Capital PJSC is د.إ1.41. Therefore, Al Waha Capital PJSC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

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

ADX:WAHA' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.15   Med: 0.83   Max: 1.94
Current: 0.32

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Al Waha Capital PJSC was 1.94. The lowest was 0.15. And the median was 0.83.

ADX:WAHA's Price-to-Projected-FCF is ranked better than
91% of 933 companies
in the Asset Management industry
Industry Median: 0.93 vs ADX:WAHA: 0.32

Al Waha Capital PJSC Intrinsic Value: Projected FCF Historical Data

The historical data trend for Al Waha Capital PJSC'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.

Al Waha Capital PJSC Intrinsic Value: Projected FCF Chart

Al Waha Capital PJSC Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.33 5.19 3.99 4.61 4.45

Al Waha Capital PJSC Quarterly Data
Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23
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 4.10 4.13 4.45 4.59 4.38

Competitive Comparison of Al Waha Capital PJSC's Intrinsic Value: Projected FCF

For the Asset Management subindustry, Al Waha Capital PJSC'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.


Al Waha Capital PJSC's Price-to-Projected-FCF Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Al Waha Capital PJSC's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Al Waha Capital PJSC's Price-to-Projected-FCF falls into.



Al Waha Capital PJSC 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 Al Waha Capital PJSC's Free Cash Flow(6 year avg) = د.إ570.08.

Al Waha Capital PJSC'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 (Jun23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*570.08128+3515.585*0.8)/1879.707
=4.38

* 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.


Al Waha Capital PJSC  (ADX:WAHA) 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.

Al Waha Capital PJSC's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1.41/4.3835779852273
=0.32

* 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.


Al Waha Capital PJSC Intrinsic Value: Projected FCF Related Terms

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


Al Waha Capital PJSC (ADX:WAHA) Business Description

Traded in Other Exchanges
N/A
Address
Etihad Towers, P.O. Box 28922, 42nd Floor, Tower 3, Ras Al Akhdar Area, Abu Dhabi, ARE
Al Waha Capital PJSC manages various assets across many sectors, including aircraft leasing, healthcare, financial services, energy, infrastructure, industrial real estate, and capital markets. Traditionally, the company has invested for governments in the Middle East and Northern Africa. However, through private equity offerings, it offers investments to third-party investors. Operations are split between two platforms: Principal Investments and Asset Management. Although the company allocates investment assets globally, it focuses on investments in the Middle East. The company seeks to acquire joint control or significant minority stakes in many situations. Through its significant ownership, it attempts to add value through registration on boards, and committees.

Al Waha Capital PJSC (ADX:WAHA) Headlines

No Headlines