GURUFOCUS.COM » STOCK LIST » Technology » Software » International Money Express Inc (NAS:IMXI) » Definitions » Intrinsic Value: Projected FCF

International Money Express (International Money Express) Intrinsic Value: Projected FCF : $20.61 (As of Apr. 29, 2024)


View and export this data going back to 2018. Start your Free Trial

What is International Money Express 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 (2024-04-29), International Money Express's Intrinsic Value: Projected FCF is $20.61. The stock price of International Money Express is $21.36. Therefore, International Money Express's Price-to-Intrinsic-Value-Projected-FCF of today is 1.0.

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

IMXI' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.03   Med: 2.01   Max: 2.95
Current: 1.04

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of International Money Express was 2.95. The lowest was 1.03. And the median was 2.01.

IMXI's Price-to-Projected-FCF is ranked better than
68.7% of 1262 companies
in the Software industry
Industry Median: 1.62 vs IMXI: 1.04

International Money Express Intrinsic Value: Projected FCF Historical Data

The historical data trend for International Money Express'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.

International Money Express Intrinsic Value: Projected FCF Chart

International Money Express Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only - - - 8.26 20.61

International Money Express Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 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 8.26 8.44 11.11 16.73 20.61

Competitive Comparison of International Money Express's Intrinsic Value: Projected FCF

For the Software - Infrastructure subindustry, International Money Express'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.


International Money Express's Price-to-Projected-FCF Distribution in the Software Industry

For the Software industry and Technology sector, International Money Express's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where International Money Express's Price-to-Projected-FCF falls into.



International Money Express 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 International Money Express's Free Cash Flow(6 year avg) = $41.10.

International Money Express'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*41.09808+149.037*0.8)/35.416
=20.61

* 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.


International Money Express  (NAS:IMXI) 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.

International Money Express's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=21.36/20.613737146098
=1.04

* 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.


International Money Express Intrinsic Value: Projected FCF Related Terms

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


International Money Express (International Money Express) Business Description

Traded in Other Exchanges
N/A
Address
9480 South Dixie Highway, Miami, FL, USA, 33156
International Money Express Inc is a processor of money transfer services in the USA to the Latin America corridor (LAC). The company offers services in approximately 50 states and Latin American countries. Computer and telephone-based options are available for convenient wire transfers. The company offers wire transfer, money order, Foreign exchange, and cash checking services, while the majority of the revenue is derived from wire transfer and money order fees. The firm's business is organized around one reportable segment that provides money remittance services primarily between the U.S. and Canada to Mexico, Guatemala, and other countries in Latin America, Africa, and Asia.
Executives
Robert Lisy director, officer: CEO, President and Chairman INTERNATIONAL MONEY EXPRESS, INC., 9480 S. DIXIE HIGHWAY, MIAMI FL 33156
Christopher D. Hunt officer: Chief Operating Officer 9480 S. DIXIE HIGHWAY, MIAMI FL 33156
John Rincon director INTERNATIONAL MONEY EXPRESS, INC., 9480 S. DIXIE HIGHWAY, MIAMI FL 33156
Adam P Godfrey director, 10 percent owner, other: Member of 10% Owner Group ATTN.: PAUL KARDISH, 3101 PACKERLAND DRIVE, GREEN BAY WI 54313
Justin B Wender director, 10 percent owner, other: Member of 10 % Onwer Group 150 EAST 58TH STREET, NEW YORK NY 10155
Joseph Aguilar officer: Chief Operating Officer 9480 S. DIXIE HIGHWAY, MIAMI FL 33156
Andras Quinn Bende officer: Chief Financial Officer 9481 S DIXIE HIGHWAY, MIAMI FL 33156
Ernesto Luciano officer: General Counsel, CLO & Sec 9480 S DIXIE HIGHWAY, MIAMI FL 33156
Fernandez Bernardo B. Jr. director 9480 S DIXIE HIGHWAY, MIAMI FL 33156
Debra A Bradford director
Michael J. Purcell director C/O PATRIOT NATIONAL, INC., 401 E. LAS OLAS BLVD., SUITE 1650, FORT LAUDERDALE FL 33301
Laura I Maydon director 9480 S. DIXIE HIGHWAY, MIAMI FL 33156
Jose Perez-villarreal officer: CAO & Chief Compliance Officer INTERNATIONAL MONEY EXPRESS, INC., 9480 S. DIXIE HIGHWAY, MIAMI FL 33156
Stella Point Capital Llc 10 percent owner, other: Member of 10% Owner Group 444 MADISON AVENUE, 25TH FLOOR, NEW YORK NY 10022
Spc Intermex Representative Llc 10 percent owner, other: Member of 10% Owner Group 444 MADISON AVENUE, 25TH FLOOR, NEW YORK NY 10022

International Money Express (International Money Express) Headlines