GURUFOCUS.COM » STOCK LIST » Basic Materials » Agriculture » Rallis India Ltd (BOM:500355) » Definitions » Intrinsic Value: Projected FCF

Rallis India (BOM:500355) Intrinsic Value: Projected FCF : ₹116.13 (As of May. 20, 2024)


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

What is Rallis India 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 (2024-05-20), Rallis India's Intrinsic Value: Projected FCF is ₹116.13. The stock price of Rallis India is ₹277.35. Therefore, Rallis India's Price-to-Intrinsic-Value-Projected-FCF of today is 2.4.

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

BOM:500355' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.45   Med: 2   Max: 2.88
Current: 2.39

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Rallis India was 2.88. The lowest was 1.45. And the median was 2.00.

BOM:500355's Price-to-Projected-FCF is ranked worse than
79.76% of 168 companies
in the Agriculture industry
Industry Median: 0.965 vs BOM:500355: 2.39

Rallis India Intrinsic Value: Projected FCF Historical Data

The historical data trend for Rallis India'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.

Rallis India Intrinsic Value: Projected FCF Chart

Rallis India Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 120.74 130.14 137.82 122.92 116.13

Rallis India Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 122.92 - - - 116.13

Competitive Comparison of Rallis India's Intrinsic Value: Projected FCF

For the Agricultural Inputs subindustry, Rallis India'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.


Rallis India's Price-to-Projected-FCF Distribution in the Agriculture Industry

For the Agriculture industry and Basic Materials sector, Rallis India's Price-to-Projected-FCF distribution charts can be found below:

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



Rallis India 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 Rallis India's Free Cash Flow(6 year avg) = ₹743.55.

Rallis India'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 (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(10.696602726433*743.54857142857+18290*0.8)/194.481
=116.13

* 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.


Rallis India  (BOM:500355) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=277.35/116.13187754268
=2.39

* 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.


Rallis India Intrinsic Value: Projected FCF Related Terms

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


Rallis India (BOM:500355) Business Description

Traded in Other Exchanges
Address
Off Eastern Freeway, 23rd Floor, Lodha Excelus, New Cuffe Parade, Wadala, Mumbai, MH, IND, 400 037
Rallis India Ltd manufactures and sells crop protection products, seeds, plant growth nutrients, and agriculture related services to the agriculture industry. The company has two reporting segments-Agri-Inputs and Others. The Agri-Inputs segment, which generates the vast majority of revenue, includes fertilizers, pesticides, insecticides, herbicides, fungicides, plant growth nutrients, and seeds. The Others segment consists of the manufacture and sale of plastics and polymers. The vast majority of revenue is generated in India.

Rallis India (BOM:500355) Headlines

No Headlines