GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » San-Ai Obbli Co Ltd (TSE:8097) » Definitions » Intrinsic Value: Projected FCF

San-Ai Obbli Co (TSE:8097) Intrinsic Value: Projected FCF : 円2,553.18 (As of May. 17, 2024)


View and export this data going back to 1963. Start your Free Trial

What is San-Ai Obbli 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 (2024-05-17), San-Ai Obbli Co's Intrinsic Value: Projected FCF is 円2,553.18. The stock price of San-Ai Obbli Co is 円2100.00. Therefore, San-Ai Obbli Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

The historical rank and industry rank for San-Ai Obbli Co's Intrinsic Value: Projected FCF or its related term are showing as below:

TSE:8097' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.41   Med: 0.59   Max: 0.82
Current: 0.82

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of San-Ai Obbli Co was 0.82. The lowest was 0.41. And the median was 0.59.

TSE:8097's Price-to-Projected-FCF is ranked better than
50.67% of 673 companies
in the Oil & Gas industry
Industry Median: 0.82 vs TSE:8097: 0.82

San-Ai Obbli Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for San-Ai Obbli 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.

San-Ai Obbli Co Intrinsic Value: Projected FCF Chart

San-Ai Obbli Co Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1,443.79 1,643.21 1,761.26 2,111.57 2,553.18

San-Ai Obbli 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 2,111.57 - - - 2,553.18

Competitive Comparison of San-Ai Obbli Co's Intrinsic Value: Projected FCF

For the Oil & Gas Refining & Marketing subindustry, San-Ai Obbli 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.


San-Ai Obbli Co's Price-to-Projected-FCF Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, San-Ai Obbli Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where San-Ai Obbli Co's Price-to-Projected-FCF falls into.



San-Ai Obbli 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 San-Ai Obbli Co's Free Cash Flow(6 year avg) = 円7,682.71.

San-Ai Obbli 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*7682.7142857143+117738*0.8)/65.539
=2,553.18

* 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.


San-Ai Obbli Co  (TSE:8097) 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.

San-Ai Obbli 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
=2100.00/2553.1750745562
=0.82

* 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.


San-Ai Obbli Co Intrinsic Value: Projected FCF Related Terms

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


San-Ai Obbli Co (TSE:8097) Business Description

Industry
Traded in Other Exchanges
N/A
Address
2-3-2, Otemachi, Chiyoda-ku, 10th Floor, Otemachiplace East Tower, Tokyo, JPN, 100-8154
San-Ai Obbli Co Ltd is engaged in the marketing and retailing of Petroleum Products and Liquefied Petroleum Gas (LPG). The company provides service of storage and related operation of petroleum products, gas pipeline service, aviation fuel storage facility, into-plane fuel service. It also focuses on designing, constructing, and consulting airport fuel storage and hydrant system. San-Ai Oil is involved in the sale of biocide products, fire extinguishing agents, and other chemical products and energy-saving devices.

San-Ai Obbli Co (TSE:8097) Headlines

No Headlines