GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Sun Pacific Holding Corp (OTCPK:SNPW) » Definitions » Intrinsic Value: Projected FCF

Sun Pacific Holding (Sun Pacific Holding) Intrinsic Value: Projected FCF : $-45.21 (As of Jun. 09, 2024)


View and export this data going back to 2006. Start your Free Trial

What is Sun Pacific Holding 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 (2024-06-09), Sun Pacific Holding's Intrinsic Value: Projected FCF is $-45.21. The stock price of Sun Pacific Holding is $2.21. Therefore, Sun Pacific Holding's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Sun Pacific Holding's Intrinsic Value: Projected FCF or its related term are showing as below:

SNPW's Price-to-Projected-FCF is not ranked *
in the Media - Diversified industry.
Industry Median: 0.89
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Sun Pacific Holding Intrinsic Value: Projected FCF Historical Data

The historical data trend for Sun Pacific Holding'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.

Sun Pacific Holding Intrinsic Value: Projected FCF Chart

Sun Pacific Holding Annual Data
Trend Sep14 Sep15 Sep16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only - - -91.09 -82.06 -85.77

Sun Pacific Holding Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 -65.56 -85.77 -85.68 -57.17 -45.21

Competitive Comparison of Sun Pacific Holding's Intrinsic Value: Projected FCF

For the Advertising Agencies subindustry, Sun Pacific Holding'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.


Sun Pacific Holding's Price-to-Projected-FCF Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Sun Pacific Holding's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Sun Pacific Holding's Price-to-Projected-FCF falls into.



Sun Pacific Holding 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 Sun Pacific Holding's Free Cash Flow(6 year avg) = $-1.84.

Sun Pacific Holding'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 (Sep23)/0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-1.83856+-3.501/0.8)/0.484
=-45.21

* 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.


Sun Pacific Holding  (OTCPK:SNPW) 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.

Sun Pacific Holding's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=2.21/-45.206586012969
=

* 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.


Sun Pacific Holding Intrinsic Value: Projected FCF Related Terms

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


Sun Pacific Holding (Sun Pacific Holding) Business Description

Traded in Other Exchanges
N/A
Address
345 Highway 9 South, Suite 388, Manalapan, NJ, USA, 07726
Sun Pacific Holding Corp is a green energy company specializing in solar and waste-to-energy technologies. With a focus on deploying its subject matter expertise and experience in green energy solutions, Sun Pacific is building a Company that designs, develops, builds, and manages green technologies that support renewable energy solutions. Sun Pacific operates several subsidiaries including Sun Pacific Power Corp, Street Smart Outdoor Corp, and National Mechanical Corp. The company provides solar bus stops, solar trashcans, and street kiosks that utilize its advertising offerings that provide State and local municipalities with costs efficient solutions.
Executives
Nicholas B Campanella director, 10 percent owner, officer: CEO 3 KELTON PLACE, MANALAPAN NJ 07726
Vincent Randazzo director 18822, LISTER LANE, HUNTINGTON BEACH CA 92646
William J. Singer director, officer: President 1482 E VALLEY RD, SANTA BARBARA CA 93108
Sumair Mitroo director 4020 GALT OCEAN MILE, APT. 1607, FT. LAUDERDALE FL 33308
Karen Elizabeth Jervis officer: Chief Executive Officer 1 BELLFIELD CRESCENT, EDDLESTON, PEEBLES X0 EH45 8RQ
Graham Philip May officer: Chief Operating Officer 36 SPITAL SQUARE, 4TH FLOOR, LONDON X0 E1 6DY
David Cooper director 52 QUEEN ANNE STREET, LONDON X0 W1G 8HL
Oxon Life Science Ltd 10 percent owner DONEGAN, ZETLANDS, NEVIS U7 0000
Konstantinos Kardiasmenos director, officer: Pres/CEO/CFO/Sec. and Treas. 4 PTOLEMEON STREET, ATHENS J3 11635
Lars Christiansen 10 percent owner 13 MERINO COURT, 154 LIVER STREET, LONDON X0 EC1V 8BG
Mitchell Johnson director, officer: President and CEO SUITE 5.15 MLS BUSINESS CENTRE, 130 SHAFTESBURY AVENUE, LONDON X0 W1D 5EU
Infrablue Inc. 10 percent owner J&J BUSINESS COMPLEX, SUITE 102, FRIARS HILL ROAD, ST. JOHN'S B9 0000
Keydata Technology Partnership 3 Llp 10 percent owner ONE ANGEL COURT, LONDON X0 EC2R 7HJ

Sun Pacific Holding (Sun Pacific Holding) Headlines

From GuruFocus