GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » De Nora India Ltd (NSE:DENORA) » Definitions » Intrinsic Value: Projected FCF

De Nora India (NSE:DENORA) Intrinsic Value: Projected FCF : ₹280.79 (As of May. 10, 2024)


View and export this data going back to 1997. Start your Free Trial

What is De Nora India 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 (2024-05-10), De Nora India's Intrinsic Value: Projected FCF is ₹280.79. The stock price of De Nora India is ₹1493.60. Therefore, De Nora India's Price-to-Intrinsic-Value-Projected-FCF of today is 5.3.

The historical rank and industry rank for De Nora India's Intrinsic Value: Projected FCF or its related term are showing as below:

NSE:DENORA' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.87   Med: 2.54   Max: 5.81
Current: 5.32

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of De Nora India was 5.81. The lowest was 0.87. And the median was 2.54.

NSE:DENORA's Price-to-Projected-FCF is ranked worse than
86.71% of 1911 companies
in the Industrial Products industry
Industry Median: 1.57 vs NSE:DENORA: 5.32

De Nora India Intrinsic Value: Projected FCF Historical Data

The historical data trend for De Nora India'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.

De Nora India Intrinsic Value: Projected FCF Chart

De Nora India Annual Data
Trend Dec14 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 58.05 117.84 145.82 231.44 279.83

De Nora India Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 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 - 231.44 - - 279.83

Competitive Comparison of De Nora India's Intrinsic Value: Projected FCF

For the Electrical Equipment & Parts subindustry, De Nora India'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.


De Nora India's Price-to-Projected-FCF Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, De Nora India's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where De Nora India's Price-to-Projected-FCF falls into.



De Nora India 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 De Nora India's Free Cash Flow(6 year avg) = ₹35.98.

De Nora India'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*35.982+1196.891*0.8)/5.309
=281.09

* 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.


De Nora India  (NSE:DENORA) 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.

De Nora India's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1493.60/281.08886634348
=5.31

* 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.


De Nora India Intrinsic Value: Projected FCF Related Terms

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


De Nora India (NSE:DENORA) Business Description

Traded in Other Exchanges
Address
Kumdaim Industrial Estate, Plot Nos. 184, 185 & 189, Kundiam, GA, IND, 403115
De Nora India Ltd manufactures and sells electrolytic products in India. It is recognized as a supplier of technologies for the production of chlorine, caustic soda, and derivatives for the chlor-alkali industry as well as the worldwide manufacturer and recoater of noble metal-coated electrodes, electrolyzers, coating solutions for the electrochemical industry in general. The company's operating segment includes Electrode Technologies, which generates the majority of revenue, and Water Technologies. Geographically, it derives a majority of its revenue from India. The company serves various markets, such as agriculture and livestock, chlorine and caustic industry, bleaching chemicals, corrosion prevention, electronics, energy, food industry, marine, and others.

De Nora India (NSE:DENORA) Headlines

No Headlines