GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Unity Enterprise Holdings Ltd (HKSE:02195) » Definitions » Intrinsic Value: Projected FCF

Unity Enterprise Holdings (HKSE:02195) Intrinsic Value: Projected FCF : HK$0.14 (As of May. 29, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Unity Enterprise Holdings 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 (2024-05-29), Unity Enterprise Holdings's Intrinsic Value: Projected FCF is HK$0.14. The stock price of Unity Enterprise Holdings is HK$0.188. Therefore, Unity Enterprise Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

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

HKSE:02195' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.06   Med: 1.31   Max: 1.56
Current: 1.34

During the past 8 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Unity Enterprise Holdings was 1.56. The lowest was 1.06. And the median was 1.31.

HKSE:02195's Price-to-Projected-FCF is ranked worse than
64.19% of 1142 companies
in the Construction industry
Industry Median: 0.93 vs HKSE:02195: 1.34

Unity Enterprise Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for Unity Enterprise Holdings'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.

Unity Enterprise Holdings Intrinsic Value: Projected FCF Chart

Unity Enterprise Holdings Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial - - - 0.18 0.14

Unity Enterprise Holdings Semi-Annual Data
Dec16 Dec17 Dec18 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 - - 0.18 - 0.14

Competitive Comparison of Unity Enterprise Holdings's Intrinsic Value: Projected FCF

For the Engineering & Construction subindustry, Unity Enterprise Holdings'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.


Unity Enterprise Holdings's Price-to-Projected-FCF Distribution in the Construction Industry

For the Construction industry and Industrials sector, Unity Enterprise Holdings's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Unity Enterprise Holdings's Price-to-Projected-FCF falls into.



Unity Enterprise Holdings 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 Unity Enterprise Holdings's Free Cash Flow(6 year avg) = HK$3.70.

Unity Enterprise Holdings'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)
=(9.5203515959648*3.6958571428571+125.881*0.8)/1000.000
=0.14

* 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.


Unity Enterprise Holdings  (HKSE:02195) 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.

Unity Enterprise Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.188/0.13589065944846
=1.38

* 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.


Unity Enterprise Holdings Intrinsic Value: Projected FCF Related Terms

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


Unity Enterprise Holdings (HKSE:02195) Business Description

Traded in Other Exchanges
N/A
Address
9 Chong Yip Street, Unit 1103, 11th Floor, Kwun Tong, Kowloon, Hong Kong, HKG
Unity Enterprise Holdings Ltd is a contractor specializing in RMAA works in Hong Kong. It undertook repair and maintenance services, involving the upkeep, restoration and improvement of existing buildings and facilities, including the services of re-roofing, external and internal walls refurbishment, floor screeding and retiling, spalling repair, scaffolding, repairing and replacement of windows and door, plastering, painting, improvement of fire services system, plumbing and drainage works. In addition, the company also provides ancillary services, such as alteration and addition work of building layout and structural works, design of new structural works and checking of structural adequacy of existing constructions and interior decoration works to the existing premises.
Executives
Harvest Land Company Limited 2101 Beneficial owner
Yeung Wing Sun 2201 Interest of corporation controlled by you
Yu So Yin 2202 Interest of your spouse
Leung Yi Man 2101 Beneficial owner
Tang Kit Yu 2202 Interest of your spouse
Hong Kong Chaoshang Group Limited 2101 Beneficial owner

Unity Enterprise Holdings (HKSE:02195) Headlines

No Headlines