GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Tarsier Ltd (OTCPK:TAER) » Definitions » Intrinsic Value: Projected FCF

Tarsier (Tarsier) Intrinsic Value: Projected FCF : $0.04 (As of May. 14, 2024)


View and export this data going back to 2009. Start your Free Trial

What is Tarsier 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), Tarsier's Intrinsic Value: Projected FCF is $0.04. The stock price of Tarsier is $0.10. Therefore, Tarsier's Price-to-Intrinsic-Value-Projected-FCF of today is 2.5.

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

TAER' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.24   Med: 2.18   Max: 7.71
Current: 2.5

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Tarsier was 7.71. The lowest was 0.24. And the median was 2.18.

TAER's Price-to-Projected-FCF is ranked worse than
80.08% of 1235 companies
in the Consumer Packaged Goods industry
Industry Median: 1.16 vs TAER: 2.50

Tarsier Intrinsic Value: Projected FCF Historical Data

The historical data trend for Tarsier'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.

Tarsier Intrinsic Value: Projected FCF Chart

Tarsier Annual Data
Trend Sep08 Sep09 Sep10 May12 May13 May14 May15 May22 May23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only 0.03 0.81 0.37 0.07 0.04

Tarsier Quarterly Data
Aug12 Nov12 Feb13 May13 Aug13 Nov13 Feb14 May14 Aug14 Nov14 Feb15 May15 Aug15 Nov15 Feb16 Nov21 May22 Nov22 May23 Aug23
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 0.17 0.07 0.06 0.04 0.04

Competitive Comparison of Tarsier's Intrinsic Value: Projected FCF

For the Farm Products subindustry, Tarsier'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.


Tarsier's Price-to-Projected-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Tarsier's Price-to-Projected-FCF distribution charts can be found below:

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



Tarsier 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 Tarsier's Free Cash Flow(6 year avg) = $1.07.

Tarsier'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 (Aug23)/0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*1.0712+-4.38/0.8)/118.669
=0.04

* 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.


Tarsier  (OTCPK:TAER) 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.

Tarsier's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.10/0.039801469883436
=2.51

* 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.


Tarsier Intrinsic Value: Projected FCF Related Terms

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


Tarsier (Tarsier) Business Description

Traded in Other Exchanges
N/A
Address
750 Lexington Avenue, New York, NY, USA, 10022
Tarsier Ltd through its wholly owned subsidiary operates as an agribusiness and food company. It operates through four segments: Agribusiness, Refined and Specialty Oils, Milling, and Sugar and Bioenergy. The Agribusiness segment purchases, stores, transports, processes, and sells agricultural commodities and commodity products as well as grains, and processes oilseeds into vegetable oils and protein meals. The Refined and Specialty Oils segment sells packaged and bulk oils and fats that include cooking oils, shortenings, margarines, mayonnaise, and other products. The Milling segment provides wheat flour and bakery mixes; corn milling products that comprise dry-milled corn meals and flours, wet-milled masa and flours, flaking and brewer's grits, and other products.
Executives
Isaac H Sutton director, officer: Chief Executive Officer 475 PARK AVENUE SOUTH, 30TH FLOOR, NEW YORK NY 10016
Wenjun Li officer: Chief Marketing Officer 51 HUILINGXI ROAD, ZHOUHUIZHENG, WUJIN DISTRICT, CHANGZHOU, JIANGSI PROVINCE F4 213022
Zhiqiang Zhou officer: CTO 51 HUILINGXI ROAD, ZHOUHUIZHENG, WUJIN DISTRICT, CHANGZHOU, JIANGSI PROVINCE F4 213022
Liuzhi Gan officer: CFO 51 HUILINGXI ROAD, ZHOUHUIZHENG, WUJIN DISTRICT, CHANGZHOU, JIANGSI PROVINCE F4 213022
Shudong Pan director, 10 percent owner, officer: CEO 51 HUILINGXI ROAD, ZHOUHUIZHENG, WUJIN DISTRICT, CHANGZHOU, JIANGSI PROVINCE F4 213022
Xinmei Li director 51 HUILINGXI ROAD, ZHOUHUIZHENG, WUJIN DISTRICT, CHANGZHOU, JIANGSI PROVINCE F4 213022
Yi Guo officer: Vice President 2656 MCBAIN AVENUE, VANCOUVER A1 V6L2C8
Huakang Zhou 10 percent owner 18 QUAIL RUN, WARREN NJ 07059

Tarsier (Tarsier) Headlines

No Headlines