GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » CapitaLand India Trust (SGX:CY6U) » Definitions » Intrinsic Value: Projected FCF

CapitaLand India Trust (SGX:CY6U) Intrinsic Value: Projected FCF : S$2.11 (As of May. 14, 2024)


View and export this data going back to 2007. Start your Free Trial

What is CapitaLand India Trust 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), CapitaLand India Trust's Intrinsic Value: Projected FCF is S$2.11. The stock price of CapitaLand India Trust is S$1.04. Therefore, CapitaLand India Trust's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

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

SGX:CY6U' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.49   Med: 0.64   Max: 0.74
Current: 0.49

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of CapitaLand India Trust was 0.74. The lowest was 0.49. And the median was 0.64.

SGX:CY6U's Price-to-Projected-FCF is ranked better than
61.16% of 1272 companies
in the Real Estate industry
Industry Median: 0.64 vs SGX:CY6U: 0.49

CapitaLand India Trust Intrinsic Value: Projected FCF Historical Data

The historical data trend for CapitaLand India Trust'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.

CapitaLand India Trust Intrinsic Value: Projected FCF Chart

CapitaLand India Trust Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.21 2.03 1.99 1.94 2.11

CapitaLand India Trust Semi-Annual Data
Mar14 Sep14 Mar15 Sep15 Mar16 Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 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 1.99 - 1.94 - 2.11

Competitive Comparison of CapitaLand India Trust's Intrinsic Value: Projected FCF

For the Real Estate Services subindustry, CapitaLand India Trust'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.


CapitaLand India Trust's Price-to-Projected-FCF Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, CapitaLand India Trust's Price-to-Projected-FCF distribution charts can be found below:

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



CapitaLand India Trust 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 CapitaLand India Trust's Free Cash Flow(6 year avg) = S$146.13.

CapitaLand India Trust'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*146.13357142857+1543.671*0.8)/1245.883
=2.11

* 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.


CapitaLand India Trust  (SGX:CY6U) 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.

CapitaLand India Trust's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1.04/2.1078863584896
=0.49

* 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.


CapitaLand India Trust Intrinsic Value: Projected FCF Related Terms

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


CapitaLand India Trust (SGX:CY6U) Business Description

Traded in Other Exchanges
Address
No. 30-01, 168 Robinson Road, Capital Tower, Singapore, SGP, 068912
CapitaLand India Trust is a Singapore-listed property trust that obtains portfolio returns for unitholders by investing in information technology, or IT, parks, and office properties in major Indian cities. Group revenue is derived primarily from corporate tenants. The company focuses on the purchase and development of properties to be used primarily for business space. A-iTrust may also purchase, hold and develop land or uncompleted developments to be used for business space to hold the properties upon completion. A-iTrust is positioned to capitalize on the IT and business process management industries in India.

CapitaLand India Trust (SGX:CY6U) Headlines

No Headlines