GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Cardinal Ethanol LLC (OTCPK:CRDE) » Definitions » Intrinsic Value: Projected FCF

Cardinal Ethanol LLC (Cardinal Ethanol LLC) Intrinsic Value: Projected FCF : $39,571.77 (As of May. 08, 2024)


View and export this data going back to 2010. Start your Free Trial

What is Cardinal Ethanol LLC 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 (2024-05-08), Cardinal Ethanol LLC's Intrinsic Value: Projected FCF is $39,571.77. The stock price of Cardinal Ethanol LLC is $20000.00. Therefore, Cardinal Ethanol LLC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

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

CRDE' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.25   Med: 0.45   Max: 0.58
Current: 0.51

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Cardinal Ethanol LLC was 0.58. The lowest was 0.25. And the median was 0.45.

CRDE's Price-to-Projected-FCF is not ranked
in the Chemicals industry.
Industry Median: 1.265 vs CRDE: 0.51

Cardinal Ethanol LLC Intrinsic Value: Projected FCF Historical Data

The historical data trend for Cardinal Ethanol LLC'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.

Cardinal Ethanol LLC Intrinsic Value: Projected FCF Chart

Cardinal Ethanol LLC Annual Data
Trend Sep14 Sep15 Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 26,746.40 18,456.90 17,349.10 33,044.30 41,559.60

Cardinal Ethanol LLC 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 35,925.50 29,609.60 35,516.80 41,559.60 39,571.80

Competitive Comparison of Cardinal Ethanol LLC's Intrinsic Value: Projected FCF

For the Chemicals subindustry, Cardinal Ethanol LLC'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.


Cardinal Ethanol LLC's Price-to-Projected-FCF Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Cardinal Ethanol LLC's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Cardinal Ethanol LLC's Price-to-Projected-FCF falls into.



Cardinal Ethanol LLC 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 Cardinal Ethanol LLC's Free Cash Flow(6 year avg) = $34.07.

Cardinal Ethanol LLC'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 (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(13.410827369688*34.07328+170.782*0.8)/0.015
=39,571.77

* 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.


Cardinal Ethanol LLC  (OTCPK:CRDE) 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.

Cardinal Ethanol LLC's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=20000.00/39571.765066603
=0.51

* 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.


Cardinal Ethanol LLC Intrinsic Value: Projected FCF Related Terms

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


Cardinal Ethanol LLC (Cardinal Ethanol LLC) Business Description

Traded in Other Exchanges
N/A
Address
1554 North County Road 600 East, Union City, IN, USA, 47390
Cardinal Ethanol LLC is a producer and seller of fuel-grade ethanol, distiller's grains, corn oil, and carbon dioxide throughout the continent of the United States. The company's prime selling products include ethanol, dried distillers grains, corn oil, and carbon dioxide. Its two operating segments are ethanol production through the Ethanol Division; and trading of agricultural grains through the Trading Division. The revenues from Ethanol Division come from primary sources: sales of fuel ethanol which is the key revenue driver. Revenues from the Trading Division are derived from procuring, transporting, and selling grain commodities. The majority of the revenue for the company is generated from its Ethanol Division.
Executives
Adam Kline director 938 E 58TH STREET, INDIANAPOLIS IN 46220
Chad Smith director 3665 GOULD DRIVE, CARMEL IN 46033
Gerald R Forsythe director 600 N BUFFALO GROVE RD, BUFFALO GROVE IL 60089
Danny Ray Huston director 616 W JACKSON STREET, PARKER CITY IN 47368
Casey Bruns officer: Commodity Manager 10158 STATE ROUTE 49, ANSONIA OH 45303
Daniel J. Sailer director 11320 ABBITT TRAIL, ZIONSVILLE IN 46077
Dersch David Matthew Jr director 113 BENNINGTON ROAD, GREER SC 29650
Roch Lewis M Iii director 21 GOSS ROAD, NORTH HAMPTON NH 03862
Robert Nathan Baker director 8124 E. GREENBRIAR COURT, WICHITA KS 67226
Gregory August Roy officer: Commodity Manager 23308 PAULDING ROAD, MONROEVILLE IN 46773
Jerry Phillip Zicht director 5653 NORTH US HWY 27, WINCHESTER IN 47394
Adam Zeedyk officer: Commodity Manager 9 PECK DRIVE, WINCHESTER IN 47394
William J Dartt officer: Chief Financial Officer 1520 ROSEDALE AVENUE, BUCYRUS OH 44820
Roch Lewis Marshall Ii director 2006 E. ROBINWOOD DRIVE, MUNCIE IN 47304
Barry J Hudson director 200 EAST JACKSON STREET, MUNCIE IN 47305

Cardinal Ethanol LLC (Cardinal Ethanol LLC) Headlines

No Headlines