GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Clasquin Group SA (XPAR:ALCLA) » Definitions » Intrinsic Value: Projected FCF

Clasquin Group (XPAR:ALCLA) Intrinsic Value: Projected FCF : €121.40 (As of May. 15, 2024)


View and export this data going back to 2006. Start your Free Trial

What is Clasquin Group 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 (2024-05-15), Clasquin Group's Intrinsic Value: Projected FCF is €121.40. The stock price of Clasquin Group is €136.00. Therefore, Clasquin Group's Price-to-Intrinsic-Value-Projected-FCF of today is 1.1.

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

XPAR:ALCLA' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.61   Med: 1.45   Max: 2.51
Current: 1.12

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Clasquin Group was 2.51. The lowest was 0.61. And the median was 1.45.

XPAR:ALCLA's Price-to-Projected-FCF is ranked worse than
59.94% of 699 companies
in the Transportation industry
Industry Median: 0.85 vs XPAR:ALCLA: 1.12

Clasquin Group Intrinsic Value: Projected FCF Historical Data

The historical data trend for Clasquin Group'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.

Clasquin Group Intrinsic Value: Projected FCF Chart

Clasquin Group 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 28.11 29.14 42.59 98.27 121.40

Clasquin Group Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
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 42.59 - 98.27 - 121.40

Competitive Comparison of Clasquin Group's Intrinsic Value: Projected FCF

For the Integrated Freight & Logistics subindustry, Clasquin Group'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.


Clasquin Group's Price-to-Projected-FCF Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Clasquin Group's Price-to-Projected-FCF distribution charts can be found below:

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



Clasquin Group 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 Clasquin Group's Free Cash Flow(6 year avg) = €15.90.

Clasquin Group'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 (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*15.898285714286+55.185*0.8)/2.310
=121.40

* 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.


Clasquin Group  (XPAR:ALCLA) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=136.00/121.40203844256
=1.12

* 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.


Clasquin Group Intrinsic Value: Projected FCF Related Terms

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


Clasquin Group (XPAR:ALCLA) Business Description

Traded in Other Exchanges
Address
235, cours Lafayette, Cedex 06, Lyon, FRA, 69451
Clasquin Group SA is a medium-sized multinational engaged in the freight forwarding and overseas logistics sector. The operating segments of the group are Overseas Freight and IT Services. The Overseas Freight segment comprises business lines of air freight forwarding and related services; sea freight forwarding and related services; and other services not included in air and sea freight. IT service segment provides technical assistance, consulting, training and development services. The group derives a majority of revenue from the Overseas freight segment. Geographically, the group has a business presence in France; EMEA (excluding France), Asia-Pacific and Americas, of which key revenue is generated from France.

Clasquin Group (XPAR:ALCLA) Headlines

No Headlines