GURUFOCUS.COM » STOCK LIST » Basic Materials » Forest Products » Archidply Industries Ltd (BOM:532994) » Definitions » Intrinsic Value: Projected FCF

Archidply Industries (BOM:532994) Intrinsic Value: Projected FCF : ₹86.83 (As of May. 14, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Archidply Industries 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), Archidply Industries's Intrinsic Value: Projected FCF is ₹86.83. The stock price of Archidply Industries is ₹113.90. Therefore, Archidply Industries's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

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

BOM:532994' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.31   Med: 0.57   Max: 1.35
Current: 1.31

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Archidply Industries was 1.35. The lowest was 0.31. And the median was 0.57.

BOM:532994's Price-to-Projected-FCF is ranked worse than
74.35% of 230 companies
in the Forest Products industry
Industry Median: 0.76 vs BOM:532994: 1.31

Archidply Industries Intrinsic Value: Projected FCF Historical Data

The historical data trend for Archidply Industries'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.

Archidply Industries Intrinsic Value: Projected FCF Chart

Archidply Industries Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 51.63 51.75 64.53 75.31 86.83

Archidply Industries 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 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 - 86.83 - - -

Competitive Comparison of Archidply Industries's Intrinsic Value: Projected FCF

For the Lumber & Wood Production subindustry, Archidply Industries'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.


Archidply Industries's Price-to-Projected-FCF Distribution in the Forest Products Industry

For the Forest Products industry and Basic Materials sector, Archidply Industries's Price-to-Projected-FCF distribution charts can be found below:

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



Archidply Industries 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 Archidply Industries's Free Cash Flow(6 year avg) = ₹83.05.

Archidply Industries'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 (Mar23)*0.8)/Shares Outstanding (Diluted Average)
=(10.770154119158*83.046+1038.107*0.8)/19.865
=86.83

* 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.


Archidply Industries  (BOM:532994) 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.

Archidply Industries's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=113.90/86.831302239095
=1.31

* 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.


Archidply Industries Intrinsic Value: Projected FCF Related Terms

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


Archidply Industries (BOM:532994) Business Description

Traded in Other Exchanges
Address
2/9, 1st Floor, W.H.S. Kirti Nagar, Near Kirti Nagar Police Station, Block A, Kirti Nagar Industrial Area, Kirti Nagar, New Delhi, IND, 110015
Archidply Industries Ltd is engaged in manufacturing plywood, decorative plywood, and decorative laminates. The firm operates through two segments: Wood-based product and Paper-based product. The company's Wood-based products segment includes Plywood, Block Boar and Flush Doors etc. whereas Paper-based products segment includes Laminated Sheets (HPL). Its product range comprises of plywood, blockboard and flush doors, pre-laminated board, decorative laminates, and decorative veneers. Firm's products range includes MR Grade Plywood, Densified Film Faced Plywood, Fire Retardant Plywood, Shuttering Plywood, BWR Blockboard, BWP Flush Door, and Teak Block Board. Wood-based products segment continues to be the revenue generator for the company.

Archidply Industries (BOM:532994) Headlines

No Headlines