GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Maezawa Industries Inc (TSE:6489) » Definitions » Intrinsic Value: Projected FCF

Maezawa Industries (TSE:6489) Intrinsic Value: Projected FCF : 円1,964.84 (As of May. 24, 2024)


View and export this data going back to 1994. Start your Free Trial

What is Maezawa Industries 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 (2024-05-24), Maezawa Industries's Intrinsic Value: Projected FCF is 円1,964.84. The stock price of Maezawa Industries is 円1342.00. Therefore, Maezawa Industries's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

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

TSE:6489' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.34   Med: 0.55   Max: 4.27
Current: 0.68

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Maezawa Industries was 4.27. The lowest was 0.34. And the median was 0.55.

TSE:6489's Price-to-Projected-FCF is ranked better than
81.77% of 1920 companies
in the Industrial Products industry
Industry Median: 1.54 vs TSE:6489: 0.68

Maezawa Industries Intrinsic Value: Projected FCF Historical Data

The historical data trend for Maezawa Industries'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.

Maezawa Industries Intrinsic Value: Projected FCF Chart

Maezawa Industries Annual Data
Trend May14 May15 May16 May17 May18 May19 May20 May21 May22 May23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 797.60 814.10 1,321.74 1,470.36 1,964.84

Maezawa Industries Quarterly Data
May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
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 - 1,964.84 - - -

Competitive Comparison of Maezawa Industries's Intrinsic Value: Projected FCF

For the Pollution & Treatment Controls subindustry, Maezawa Industries'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.


Maezawa Industries's Price-to-Projected-FCF Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Maezawa Industries's Price-to-Projected-FCF distribution charts can be found below:

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



Maezawa Industries 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 Maezawa Industries's Free Cash Flow(6 year avg) = 円1,079.57.

Maezawa Industries'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 (May23)*0.8)/Shares Outstanding (Diluted Average)
=(14.761153476909*1079.5714285714+24633*0.8)/18.140
=1,964.84

* 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.


Maezawa Industries  (TSE:6489) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1342.00/1964.835697157
=0.68

* 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.


Maezawa Industries Intrinsic Value: Projected FCF Related Terms

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


Maezawa Industries (TSE:6489) Business Description

Traded in Other Exchanges
N/A
Address
2-7-2 Yaesu, Chuo-ku, Tokyo, JPN, 104-8351
Maezawa Industries Inc is a provider of water and environmental engineering services. The company manufactures and sells equipment and valves for both water and sewage facilities. Its product portfolio includes Gate valves, Control valves, Butterfly valves, Check valves, Eccentric valves, Air valves, Hydrants, Maintenance valves, ESO valves, Sluice Gates, and environmental systems including water purification, sewage treatment soil purification, and system consultation services. Its water treatment solutions include High-quality water supply, water purification, wastewater treatment, and industrial environment.

Maezawa Industries (TSE:6489) Headlines

No Headlines