GURUFOCUS.COM » STOCK LIST » Basic Materials » Forest Products » Focus Lumber Bhd (XKLS:5197) » Definitions » Intrinsic Value: Projected FCF

Focus Lumber Bhd (XKLS:5197) Intrinsic Value: Projected FCF : RM0.88 (As of Jun. 04, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Focus Lumber Bhd 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 (2024-06-04), Focus Lumber Bhd's Intrinsic Value: Projected FCF is RM0.88. The stock price of Focus Lumber Bhd is RM0.485. Therefore, Focus Lumber Bhd's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

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

XKLS:5197' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.25   Med: 0.45   Max: 0.65
Current: 0.55

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Focus Lumber Bhd was 0.65. The lowest was 0.25. And the median was 0.45.

XKLS:5197's Price-to-Projected-FCF is ranked better than
63.16% of 228 companies
in the Forest Products industry
Industry Median: 0.755 vs XKLS:5197: 0.55

Focus Lumber Bhd Intrinsic Value: Projected FCF Historical Data

The historical data trend for Focus Lumber Bhd'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.

Focus Lumber Bhd Intrinsic Value: Projected FCF Chart

Focus Lumber Bhd 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 1.24 1.16 0.90 1.29 0.84

Focus Lumber Bhd 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 1.13 0.91 0.77 0.84 0.88

Competitive Comparison of Focus Lumber Bhd's Intrinsic Value: Projected FCF

For the Lumber & Wood Production subindustry, Focus Lumber Bhd'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.


Focus Lumber Bhd's Price-to-Projected-FCF Distribution in the Forest Products Industry

For the Forest Products industry and Basic Materials sector, Focus Lumber Bhd's Price-to-Projected-FCF distribution charts can be found below:

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



Focus Lumber Bhd 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 Focus Lumber Bhd's Free Cash Flow(6 year avg) = RM5.65.

Focus Lumber Bhd'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*5.65232+172.664*0.8)/218.432
=0.88

* 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.


Focus Lumber Bhd  (XKLS:5197) 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.

Focus Lumber Bhd's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.485/0.87873239146693
=0.55

* 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.


Focus Lumber Bhd Intrinsic Value: Projected FCF Related Terms

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


Focus Lumber Bhd (XKLS:5197) Business Description

Traded in Other Exchanges
N/A
Address
Mile 3, Jalan Masak, Kampung Ulu Patikang, Locked Bag 13 SM-88, Keningau, SBH, MYS, 89009
Focus Lumber Bhd operates as an investment holding company engaged in the manufacturing and sale of plywood, veneer, and laminated veneer lumber. It operates through the Manufacturing and Electricity segments. The Manufacturing segment engages in the business of manufacturing and sale of plywood, veneer, and laminated veneer lumber. The Electricity segment engages in the business of generation and sale of electricity. The geographical presence of the company is in Malaysia, Canada, Hong Kong, China, Australia, India, Korea, Japan, Taiwan, Thailand, the United States, and the UK. It generates the majority of its revenues from the Manufacturing segment.

Focus Lumber Bhd (XKLS:5197) Headlines

No Headlines