GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Lake Area Corn Processors LLC (GREY:LKCRU) » Definitions » Intrinsic Value: Projected FCF

Lake Area Corn Processors LLC (Lake Area Corn Processors LLC) Intrinsic Value: Projected FCF : $11.98 (As of May. 31, 2024)


View and export this data going back to 2016. Start your Free Trial

What is Lake Area Corn Processors 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 (2024-05-31), Lake Area Corn Processors LLC's Intrinsic Value: Projected FCF is $11.98. The stock price of Lake Area Corn Processors LLC is $6.08. Therefore, Lake Area Corn Processors LLC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

The historical rank and industry rank for Lake Area Corn Processors LLC's Intrinsic Value: Projected FCF or its related term are showing as below:

LKCRU' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.25   Med: 0.6   Max: 1.28
Current: 0.51

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Lake Area Corn Processors LLC was 1.28. The lowest was 0.25. And the median was 0.60.

LKCRU's Price-to-Projected-FCF is ranked better than
72.05% of 669 companies
in the Oil & Gas industry
Industry Median: 0.81 vs LKCRU: 0.51

Lake Area Corn Processors LLC Intrinsic Value: Projected FCF Historical Data

The historical data trend for Lake Area Corn Processors 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.

Lake Area Corn Processors LLC Intrinsic Value: Projected FCF Chart

Lake Area Corn Processors LLC 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 4.04 2.90 8.51 9.78 14.10

Lake Area Corn Processors LLC 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 7.42 8.87 11.34 14.10 11.98

Competitive Comparison of Lake Area Corn Processors LLC's Intrinsic Value: Projected FCF

For the Oil & Gas Refining & Marketing subindustry, Lake Area Corn Processors 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.


Lake Area Corn Processors LLC's Price-to-Projected-FCF Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Lake Area Corn Processors LLC's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Lake Area Corn Processors LLC's Price-to-Projected-FCF falls into.



Lake Area Corn Processors 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 Lake Area Corn Processors LLC's Free Cash Flow(6 year avg) = $16.95.

Lake Area Corn Processors 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 (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*16.94512+128.694*0.8)/29.620
=11.98

* 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.


Lake Area Corn Processors LLC  (GREY:LKCRU) 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.

Lake Area Corn Processors 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
=6.08/11.978549759096
=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.


Lake Area Corn Processors LLC Intrinsic Value: Projected FCF Related Terms

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


Lake Area Corn Processors LLC (Lake Area Corn Processors LLC) Business Description

Traded in Other Exchanges
N/A
Address
46269 SD Highway 34, P.O. Box 100, Wentworth, SD, USA, 57075
Lake Area Corn Processors LLC is a South Dakota limited liability company that owns and manages an ethanol plant that has a nameplate production capacity of 90 million gallons of ethanol per year through its wholly-owned subsidiary Dakota Ethanol, LLC. The principal products produced at the ethanol plant are fuel-grade ethanol, distillers grains and corn oil. The company reports its financial and operating performance in two segments production, which includes the manufacture and marketing of fuel-grade ethanol and co-products of the ethanol production process and ethanol-producing equity method investments, which consists of the aggregation of the company's two equity method operating segments of investment in Guardian Hankinson, LLC and investment in Ring-neck Energy & Feed, LLC.
Executives
Paul Geraets officer: Commodity Manager 604 W. 9TH, DELL RAPIDS SD 57022
Marty Thompson director 44762 241ST STREET, WINFRED SD 57076
Wayne Backus director 313 S. CENTENNIAL AVE, WENTWORTH SD 57075
Dave Anthony Wolles director 46951 245TH STREET, DELL RAPIDS SD 57022
Randall Lloyd Hansen director 46094 - 239TH STREET, WENTWORTH SD 57075
Gene Buchholtz Robbi officer: Chief Financial Officer 45102 HERMAN BOULEVARD, MADISON SD 57042
Alan Mundt Scott officer: Chief Executive Officer 7105 VALLEY VIEW CIRCLE, BROOKINGS SD 57006
Rick Alan Kasperson director 21664 - 457TH AVENUE, ARLINGTON SD 57212
Brian D Woldt director
Van Duyn Douglas L director
Dean Frederickson other: General Manager of Plant
Gregory Van Zanten director
Dale L Thompson director
Todd M Brown director 1007 EAGLE RUN, DELL RAPIDS SD 57022
Ronald C Alverson director

Lake Area Corn Processors LLC (Lake Area Corn Processors LLC) Headlines

No Headlines