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 (2024-05-16), Igloo's Intrinsic Value: Projected FCF is ₩12,849.86. The stock price of Igloo is ₩6210.00. Therefore, Igloo's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.
The historical rank and industry rank for Igloo's Intrinsic Value: Projected FCF or its related term are showing as below:
XKRX:067920'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.45 Med: 0.64 Max: 1.67
Current: 0.48
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Igloo was 1.67. The lowest was 0.45. And the median was 0.64.
XKRX:067920's Price-to-Projected-FCF is ranked better than 81.58% of 673
companies
in the Business Services industry
Industry Median: 0.97
vs XKRX:067920: 0.48
Igloo Intrinsic Value: Projected FCF Historical Data
The historical data trend for Igloo'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.
Competitive Comparison of Igloo's Intrinsic Value: Projected FCF
For the Security & Protection Services subindustry, Igloo'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.
Igloo's Price-to-Projected-FCF Distribution in the Business Services Industry
For the Business Services industry and Industrials sector, Igloo's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Igloo's Price-to-Projected-FCF falls into.
Igloo 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.
* 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.
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.
Igloo's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
6210.00
/
12849.86384785
=
0.48
* 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.
Igloo Intrinsic Value: Projected FCF Related Terms
Thank you for viewing the detailed overview of Igloo's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Igloo Corp is an information security company. It develops and offers various security solutions and services in diverse areas from network to endpoint. The company offered solutions including Spider TM, LIGER-1, Escort, KiMO, WEBMON and Smart(Guard). In addition, the organization also provides services such as managed security, security consulting, IGLOO school and SOC planning. The company's business areas are Solution business which comprises next-generation enterprise security management solution, physical security information management and security solution retails; Enterprise security management business which includes dispatched security management and training, remote control security management and managing security operation centers; and Security consulting business.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
XKRX:067920 has been successfully added to your 