GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Non-Alcoholic » Arca Continental SAB de CV (FRA:AJZ) » Definitions » Intrinsic Value: Projected FCF

Arca ContinentalB de CV (FRA:AJZ) Intrinsic Value: Projected FCF : €10.84 (As of May. 12, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Arca ContinentalB de CV 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 (2024-05-12), Arca ContinentalB de CV's Intrinsic Value: Projected FCF is €10.84. The stock price of Arca ContinentalB de CV is €10.50. Therefore, Arca ContinentalB de CV's Price-to-Intrinsic-Value-Projected-FCF of today is 1.0.

The historical rank and industry rank for Arca ContinentalB de CV's Intrinsic Value: Projected FCF or its related term are showing as below:

FRA:AJZ' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.65   Med: 1.03   Max: 2.06
Current: 0.96

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Arca ContinentalB de CV was 2.06. The lowest was 0.65. And the median was 1.03.

FRA:AJZ's Price-to-Projected-FCF is ranked better than
62.32% of 69 companies
in the Beverages - Non-Alcoholic industry
Industry Median: 1.21 vs FRA:AJZ: 0.96

Arca ContinentalB de CV Intrinsic Value: Projected FCF Historical Data

The historical data trend for Arca ContinentalB de CV'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.

Arca ContinentalB de CV Intrinsic Value: Projected FCF Chart

Arca ContinentalB de CV Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - 7.99 9.94

Arca ContinentalB de CV 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 8.11 8.56 9.55 9.94 9.76

Competitive Comparison of Arca ContinentalB de CV's Intrinsic Value: Projected FCF

For the Beverages - Non-Alcoholic subindustry, Arca ContinentalB de CV'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.


Arca ContinentalB de CV's Price-to-Projected-FCF Distribution in the Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Arca ContinentalB de CV's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Arca ContinentalB de CV's Price-to-Projected-FCF falls into.



Arca ContinentalB de CV 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 Arca ContinentalB de CV's Free Cash Flow(6 year avg) = €808.48.

Arca ContinentalB de CV'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)
=(14.862653310476*808.4784+5766.538*0.8)/1698.192
=9.79

* 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.


Arca ContinentalB de CV  (FRA:AJZ) 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.

Arca ContinentalB de CV's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=10.50/9.7923936564348
=1.07

* 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.


Arca ContinentalB de CV Intrinsic Value: Projected FCF Related Terms

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


Arca ContinentalB de CV (FRA:AJZ) Business Description

Traded in Other Exchanges
Address
Avenue San Jeronimo 813 Pte, Monterrey, NL, MEX, 64640
Arca Continental is a major bottler for Coca-Cola, generating 94% of sales and nearly all profits by manufacturing and distributing sodas and nonsparkling drinks under Coca-Cola brands, which it sells to retailers and foodservice providers in the U.S. and Latin America. Food and snacks under Arca's own brands make up the rest of its business. By region, Mexico remains the largest beverage market contributing 40% of sales, followed by the U.S. (35%), Peru (8%), Ecuador (6%), and Argentina (5%). Coca-Cola has a 20% stake in AC Beverages, the entity that holds Arca's beverage assets in the U.S. and Latin America.

Arca ContinentalB de CV (FRA:AJZ) Headlines

No Headlines