GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Furnishings, Fixtures & Appliances » La Opala RG Ltd (BOM:526947) » Definitions » Intrinsic Value: Projected FCF

La Opala RG (BOM:526947) Intrinsic Value: Projected FCF : ₹117.33 (As of Jun. 05, 2024)


View and export this data going back to 1995. Start your Free Trial

What is La Opala RG 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 (2024-06-05), La Opala RG's Intrinsic Value: Projected FCF is ₹117.33. The stock price of La Opala RG is ₹299.90. Therefore, La Opala RG's Price-to-Intrinsic-Value-Projected-FCF of today is 2.6.

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

BOM:526947' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.86   Med: 3.47   Max: 5.72
Current: 2.56

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of La Opala RG was 5.72. The lowest was 1.86. And the median was 3.47.

BOM:526947's Price-to-Projected-FCF is ranked worse than
80.33% of 300 companies
in the Furnishings, Fixtures & Appliances industry
Industry Median: 1.03 vs BOM:526947: 2.56

La Opala RG Intrinsic Value: Projected FCF Historical Data

The historical data trend for La Opala RG'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.

La Opala RG Intrinsic Value: Projected FCF Chart

La Opala RG 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 80.23 80.39 87.90 108.95 117.33

La Opala RG 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 108.95 - - - 117.33

Competitive Comparison of La Opala RG's Intrinsic Value: Projected FCF

For the Furnishings, Fixtures & Appliances subindustry, La Opala RG'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.


La Opala RG's Price-to-Projected-FCF Distribution in the Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, La Opala RG's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where La Opala RG's Price-to-Projected-FCF falls into.



La Opala RG 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 La Opala RG's Free Cash Flow(6 year avg) = ₹509.51.

La Opala RG'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)
=(12.184026879804*509.51428571429+8515.251*0.8)/110.966
=117.33

* 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.


La Opala RG  (BOM:526947) 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.

La Opala RG's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=299.90/117.33446779002
=2.56

* 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.


La Opala RG Intrinsic Value: Projected FCF Related Terms

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


La Opala RG (BOM:526947) Business Description

Traded in Other Exchanges
Address
EM-4, Sector - V, Premises No. 803 and 804, Eco Centre, 8th Floor, Kolkata, WB, IND, 700 091
La Opala RG Ltd is a manufacturer and marketer of lifestyle product in the glassware segment. Geographically, it derives a majority of revenue from India. It generates maximum revenue from Glass and Glassware Product. The company brands include Laopala, Diva, and Solitaire. It deals with glass and glassware products such as plates, bowls, dinner sets, cup-saucer sets, coffee mugs, pudding and dessert sets, and crystalware products comprise of barware, vases, bowls, stemware, and others.

La Opala RG (BOM:526947) Headlines

No Headlines