Cybercom Group AB (OSTO:CYBE) Intrinsic Value: Projected FCF : kr5.18 (As of May. 18, 2024)

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

What is Cybercom Group AB 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 (2024-05-18), Cybercom Group AB's Intrinsic Value: Projected FCF is kr5.18. The stock price of Cybercom Group AB is kr3.00. Therefore, Cybercom Group AB's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

The historical rank and industry rank for Cybercom Group AB's Intrinsic Value: Projected FCF or its related term are showing as below:

OSTO:CYBE' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.58 Med: 36.56 Max: 39.43
Current: 0.58

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Cybercom Group AB was 39.43. The lowest was 0.58. And the median was 36.56.

OSTO:CYBE's Price-to-Projected-FCF is not ranked
in the Software industry.
Industry Median: 1.61 vs OSTO:CYBE: 0.58

Cybercom Group AB Intrinsic Value: Projected FCF Historical Data

The historical data trend for Cybercom Group AB'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.

Cybercom Group AB Intrinsic Value: Projected FCF Chart

Cybercom Group AB Annual Data

Trend

Dec05

Dec06

Dec07

Dec08

Dec09

Dec10

Dec11

Dec12

Dec13

Dec14

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

4.84

5.49

Cybercom Group AB Quarterly Data
	Dec10	Mar11	Jun11	Sep11	Dec11	Mar12	Jun12	Sep12	Dec12	Mar13	Jun13	Sep13	Dec13	Mar14	Jun14	Sep14	Dec14	Mar15	Jun15	Sep15
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															5.24	5.49	5.75	5.52	5.18

Competitive Comparison of Cybercom Group AB's Intrinsic Value: Projected FCF

For the Information Technology Services subindustry, Cybercom Group AB'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.

Cybercom Group AB's Price-to-Projected-FCF Distribution in the Software Industry

For the Software industry and Technology sector, Cybercom Group AB's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Cybercom Group AB's Price-to-Projected-FCF falls into.

Cybercom Group AB 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 Cybercom Group AB's Free Cash Flow(6 year avg) = kr24.85.

Cybercom Group AB'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 (Sep15)	*	0.8)	/	Shares Outstanding (Diluted Average)
	=	(9.5203515959648	*	24.84512	+	910.9	*	0.8)	/	180.439
	=	5.35

Cybercom Group AB (OSTO:CYBE) 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.

Cybercom Group AB's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF	=	Share Price	/	Intrinsic Value: Projected FCF
	=	3.00	/	5.3494769858176
	=	0.56

Cybercom Group AB Intrinsic Value: Projected FCF Related Terms

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

Cybercom Group AB (OSTO:CYBE) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Technology » Software » Cybercom Group AB (OSTO:CYBE) » Definitions » Intrinsic Value: Projected FCF

Comparable Companies

Traded in Other Exchanges

N/A

Address

Website

http://www.cybercom.com

Cybercom Group AB is an information technology security consultancy firm. The company manages portals and provides electronic services to its customers. It offers a range of services available via mobile phone. The company also provides security, embedded systems, and telecom management. The company's portal services extend to web sites, extranets, intranets, communities, and mobile solutions. It analyzes a company's purpose, competition, target groups, services, and technical requirements before redesigning its portal. The company provides software solutions for media and electronic business. It maintains customer's portals and networks. Its mobile offerings are solutions for application, portal, payment, device management, internet advisory, use experience, and software office. For applications, it provides framework that provides development of mobile clients and support systems. The mobile portal solution creates a mobile equivalent of a customer's web site. The payment solutions include several payment services and methods. The device management offering facilitates distribution of content and firmware over the internet and over the air. The internet advisory services include consultation and support implementation of mobile strategies. It also provides extensive security offerings for a company intranet, portal, and networks. These products include identity and access management, IT forensics, and security verification. The company also handles physical hardware and computers.