GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Lam Soon (Hong Kong) Ltd (HKSE:00411) » Definitions » Intrinsic Value: Projected FCF

Lam Soon (Hong Kong) (HKSE:00411) Intrinsic Value: Projected FCF : HK$18.35 (As of May. 31, 2024)


View and export this data going back to 1972. Start your Free Trial

What is Lam Soon (Hong Kong) 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 (2024-05-31), Lam Soon (Hong Kong)'s Intrinsic Value: Projected FCF is HK$18.35. The stock price of Lam Soon (Hong Kong) is HK$8.48. Therefore, Lam Soon (Hong Kong)'s Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

The historical rank and industry rank for Lam Soon (Hong Kong)'s Intrinsic Value: Projected FCF or its related term are showing as below:

HKSE:00411' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.46   Med: 0.73   Max: 1.56
Current: 0.46

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Lam Soon (Hong Kong) was 1.56. The lowest was 0.46. And the median was 0.73.

HKSE:00411's Price-to-Projected-FCF is ranked better than
85.76% of 1243 companies
in the Consumer Packaged Goods industry
Industry Median: 1.14 vs HKSE:00411: 0.46

Lam Soon (Hong Kong) Intrinsic Value: Projected FCF Historical Data

The historical data trend for Lam Soon (Hong Kong)'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.

Lam Soon (Hong Kong) Intrinsic Value: Projected FCF Chart

Lam Soon (Hong Kong) Annual Data
Trend Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 20.19 20.94 21.80 20.24 18.35

Lam Soon (Hong Kong) Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 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 - 20.24 - 18.35 -

Competitive Comparison of Lam Soon (Hong Kong)'s Intrinsic Value: Projected FCF

For the Packaged Foods subindustry, Lam Soon (Hong Kong)'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.


Lam Soon (Hong Kong)'s Price-to-Projected-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Lam Soon (Hong Kong)'s Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Lam Soon (Hong Kong)'s Price-to-Projected-FCF falls into.



Lam Soon (Hong Kong) 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 Lam Soon (Hong Kong)'s Free Cash Flow(6 year avg) = HK$218.69.

Lam Soon (Hong Kong)'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 (Jun23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*218.69142857143+2786.313*0.8)/234.981
=18.35

* 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.


Lam Soon (Hong Kong)  (HKSE:00411) 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.

Lam Soon (Hong Kong)'s Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=8.48/18.34646073948
=0.46

* 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.


Lam Soon (Hong Kong) Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Lam Soon (Hong Kong)'s Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Lam Soon (Hong Kong) (HKSE:00411) Business Description

Traded in Other Exchanges
N/A
Address
21 Dai Fu Street, Lam Soon Building, Tai Po Industrial Estate, Tai Po, New Territories, Hong Kong, HKG
Lam Soon (Hong Kong) Ltd is an investment holding company. It is engaged in the manufacturing of food and detergent products. The company's business segments, which are based on its activities are Food and Home Care. The food segment includes the manufacturing and distribution of food products including flour, edible oils, and vegetable fats. The Home Care segment includes the manufacturing and distribution of household cleaning products including liquid dishwashing detergent, laundry powder, liquid laundry detergent, fabric softener, floor cleaner, and industrial marble cleanser. It generates the majority of the revenue from the Food segment activities. It has operations in Hong Kong, and international countries, of which the majority of the revenue is derived from Mainland China.
Executives
Davos Investment Holdings Private Limited
Guoline Capital Assets Limited
Hong Leong Investment Holdings Pte. Ltd.
Kwek Leng Kee
Quek Leng Chan
Whang Sun Tze 2101 Beneficial owner

Lam Soon (Hong Kong) (HKSE:00411) Headlines

No Headlines