GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Ningbo Marine Co Ltd (SHSE:600798) » Definitions » Intrinsic Value: Projected FCF

Ningbo Marine Co (SHSE:600798) Intrinsic Value: Projected FCF : ¥6.66 (As of Jun. 05, 2024)


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

What is Ningbo Marine Co 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 (2024-06-05), Ningbo Marine Co's Intrinsic Value: Projected FCF is ¥6.66. The stock price of Ningbo Marine Co is ¥3.03. Therefore, Ningbo Marine Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

The historical rank and industry rank for Ningbo Marine Co's Intrinsic Value: Projected FCF or its related term are showing as below:

SHSE:600798' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.37   Med: 0.68   Max: 2.78
Current: 0.45

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Ningbo Marine Co was 2.78. The lowest was 0.37. And the median was 0.68.

SHSE:600798's Price-to-Projected-FCF is ranked better than
78.88% of 696 companies
in the Transportation industry
Industry Median: 0.82 vs SHSE:600798: 0.45

Ningbo Marine Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Ningbo Marine Co'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.

Ningbo Marine Co Intrinsic Value: Projected FCF Chart

Ningbo Marine Co 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 8.32 4.71 7.35 6.44 6.97

Ningbo Marine Co 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 6.64 6.72 7.16 6.97 6.66

Competitive Comparison of Ningbo Marine Co's Intrinsic Value: Projected FCF

For the Marine Shipping subindustry, Ningbo Marine Co'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.


Ningbo Marine Co's Price-to-Projected-FCF Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Ningbo Marine Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Ningbo Marine Co's Price-to-Projected-FCF falls into.



Ningbo Marine Co 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 Ningbo Marine Co's Free Cash Flow(6 year avg) = ¥511.21.

Ningbo Marine Co'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)
=(9.5203515959648*511.20944+3948.377*0.8)/1205.277
=6.66

* 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.


Ningbo Marine Co  (SHSE:600798) 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.

Ningbo Marine Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=3.03/6.6587143104666
=0.46

* 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.


Ningbo Marine Co Intrinsic Value: Projected FCF Related Terms

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


Ningbo Marine Co (SHSE:600798) Business Description

Traded in Other Exchanges
N/A
Address
North-Bank Fortune Centre, Building 1, Jiangbei District, Zhejiang, Ningbo, CHN, 315020
Ningbo Marine Co Ltd is a China-based company mainly engaged in the transportation of goods on China's coastal Yangtze River, as well as international ocean shipping and investing in transportation infrastructure and transportation service facilities. Its activities include transportation service facilities; import and export of self-operated and agent goods and technologies, except for goods and technologies that are restricted or prohibited by the state; apply for training, examinations, provide related activities such as manning for domestic sailing ships, and others.
Executives
Wu Hong Bo Director

Ningbo Marine Co (SHSE:600798) Headlines

No Headlines