GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Non-Alcoholic » Zhongxin Fruit and Juice Ltd (SGX:5EG) » Definitions » Intrinsic Value: Projected FCF

Zhongxin Fruit and Juice (SGX:5EG) Intrinsic Value: Projected FCF : S$0.02 (As of May. 14, 2024)


View and export this data going back to 2004. Start your Free Trial

What is Zhongxin Fruit and Juice 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 (2024-05-14), Zhongxin Fruit and Juice's Intrinsic Value: Projected FCF is S$0.02. The stock price of Zhongxin Fruit and Juice is S$0.019. Therefore, Zhongxin Fruit and Juice's Price-to-Intrinsic-Value-Projected-FCF of today is 1.0.

The historical rank and industry rank for Zhongxin Fruit and Juice's Intrinsic Value: Projected FCF or its related term are showing as below:

SGX:5EG' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.5   Med: 1   Max: 4
Current: 0.95

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Zhongxin Fruit and Juice was 4.00. The lowest was 0.50. And the median was 1.00.

SGX:5EG's Price-to-Projected-FCF is ranked better than
65.22% of 69 companies
in the Beverages - Non-Alcoholic industry
Industry Median: 1.18 vs SGX:5EG: 0.95

Zhongxin Fruit and Juice Intrinsic Value: Projected FCF Historical Data

The historical data trend for Zhongxin Fruit and Juice'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.

Zhongxin Fruit and Juice Intrinsic Value: Projected FCF Chart

Zhongxin Fruit and Juice 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 0.02 - 0.01 0.03 0.02

Zhongxin Fruit and Juice 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 - 0.03 - 0.02 -

Competitive Comparison of Zhongxin Fruit and Juice's Intrinsic Value: Projected FCF

For the Beverages - Non-Alcoholic subindustry, Zhongxin Fruit and Juice'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.


Zhongxin Fruit and Juice's Price-to-Projected-FCF Distribution in the Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Zhongxin Fruit and Juice's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Zhongxin Fruit and Juice's Price-to-Projected-FCF falls into.



Zhongxin Fruit and Juice 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 Zhongxin Fruit and Juice's Free Cash Flow(6 year avg) = S$-0.17.

Zhongxin Fruit and Juice'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)
=(13.137944322724*-0.171+25.333*0.8)/1055.459
=0.02

* 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.


Zhongxin Fruit and Juice  (SGX:5EG) 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.

Zhongxin Fruit and Juice's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.019/0.017072962114885
=1.11

* 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.


Zhongxin Fruit and Juice Intrinsic Value: Projected FCF Related Terms

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


Zhongxin Fruit and Juice (SGX:5EG) Business Description

Traded in Other Exchanges
N/A
Address
25 International Business Park, No. 02-53 German Centre, Singapore, SGP, 609916
Website
Zhongxin Fruit and Juice Ltd are engaged in the production of fruit and vegetable juice concentrates and beverages. Its core business is a production of concentrated apple juice mainly for export to in the United States, European Union, South Africa, Canada, Japan and Australia. The concentrated apple juice produced is used as an ingredient in packet juice drinks, soft drinks, cider, yoghurt, and candies. The company also produces animal feed using apple pomace generated from the production process of apple juice concentrate.

Zhongxin Fruit and Juice (SGX:5EG) Headlines

No Headlines