Intrinsic value of Multi-Color - LABL

Previous Close

$54.29

  Intrinsic Value

$534.89

stock screener

  Rating & Target

str. buy

+885%

Previous close

$54.29

 
Intrinsic value

$534.89

 
Up/down potential

+885%

 
Rating

str. buy

We calculate the intrinsic value of LABL stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 1.1

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  60.00
  54.50
  49.55
  45.10
  41.09
  37.48
  34.23
  31.31
  28.68
  26.31
  24.18
  22.26
  20.53
  18.98
  17.58
  16.32
  15.19
  14.17
  13.26
  12.43
  11.69
  11.02
  10.42
  9.87
  9.39
  8.95
  8.55
  8.20
  7.88
  7.59
Revenue, $m
  2,081
  3,216
  4,809
  6,978
  9,845
  13,535
  18,167
  23,855
  30,696
  38,771
  48,145
  58,862
  70,948
  84,414
  99,256
  115,459
  132,999
  151,848
  171,976
  193,352
  215,949
  239,742
  264,714
  290,854
  318,156
  346,626
  376,275
  407,123
  439,198
  472,536
Variable operating expenses, $m
  1,725
  2,568
  3,753
  5,365
  7,497
  10,240
  13,684
  17,912
  22,997
  29,001
  35,792
  43,759
  52,744
  62,755
  73,789
  85,834
  98,873
  112,886
  127,849
  143,741
  160,539
  178,227
  196,792
  216,225
  236,522
  257,687
  279,728
  302,661
  326,506
  351,290
Fixed operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  1,725
  2,568
  3,753
  5,365
  7,497
  10,240
  13,684
  17,912
  22,997
  29,001
  35,792
  43,759
  52,744
  62,755
  73,789
  85,834
  98,873
  112,886
  127,849
  143,741
  160,539
  178,227
  196,792
  216,225
  236,522
  257,687
  279,728
  302,661
  326,506
  351,290
Operating income, $m
  356
  647
  1,056
  1,613
  2,348
  3,295
  4,484
  5,943
  7,698
  9,770
  12,353
  15,103
  18,204
  21,660
  25,468
  29,625
  34,126
  38,962
  44,127
  49,611
  55,409
  61,514
  67,922
  74,629
  81,635
  88,940
  96,547
  104,462
  112,692
  121,246
EBITDA, $m
  606
  937
  1,401
  2,033
  2,868
  3,943
  5,293
  6,950
  8,943
  11,296
  14,027
  17,150
  20,671
  24,594
  28,919
  33,639
  38,750
  44,241
  50,106
  56,334
  62,917
  69,849
  77,125
  84,741
  92,696
  100,991
  109,629
  118,616
  127,962
  137,675
Interest expense (income), $m
  24
  86
  156
  257
  399
  592
  847
  1,176
  1,589
  2,095
  2,705
  3,424
  4,259
  5,214
  6,290
  7,490
  8,812
  10,255
  11,817
  13,496
  15,289
  17,193
  19,206
  21,326
  23,550
  25,879
  28,311
  30,847
  33,488
  36,235
  39,092
Earnings before tax, $m
  270
  492
  799
  1,214
  1,756
  2,448
  3,308
  4,354
  5,603
  7,066
  8,929
  10,844
  12,991
  15,369
  17,978
  20,813
  23,871
  27,145
  30,630
  34,322
  38,216
  42,308
  46,596
  51,079
  55,756
  60,629
  65,701
  70,975
  76,457
  82,154
Tax expense, $m
  73
  133
  216
  328
  474
  661
  893
  1,176
  1,513
  1,908
  2,411
  2,928
  3,507
  4,150
  4,854
  5,620
  6,445
  7,329
  8,270
  9,267
  10,318
  11,423
  12,581
  13,791
  15,054
  16,370
  17,739
  19,163
  20,643
  22,182
Net income, $m
  197
  359
  584
  886
  1,282
  1,787
  2,415
  3,179
  4,090
  5,158
  6,518
  7,916
  9,483
  11,220
  13,124
  15,194
  17,426
  19,816
  22,360
  25,055
  27,898
  30,885
  34,015
  37,288
  40,702
  44,259
  47,961
  51,812
  55,814
  59,972

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  4,646
  7,178
  10,735
  15,576
  21,976
  30,211
  40,552
  53,248
  68,517
  86,543
  107,466
  131,388
  158,367
  188,425
  221,554
  257,721
  296,873
  338,947
  383,875
  431,590
  482,028
  535,138
  590,880
  649,227
  710,171
  773,720
  839,901
  908,758
  980,353
  1,054,768
Adjusted assets (=assets-cash), $m
  4,646
  7,178
  10,735
  15,576
  21,976
  30,211
  40,552
  53,248
  68,517
  86,543
  107,466
  131,388
  158,367
  188,425
  221,554
  257,721
  296,873
  338,947
  383,875
  431,590
  482,028
  535,138
  590,880
  649,227
  710,171
  773,720
  839,901
  908,758
  980,353
  1,054,768
Revenue / Adjusted assets
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
  0.448
Average production assets, $m
  1,549
  2,393
  3,578
  5,192
  7,325
  10,070
  13,517
  17,748
  22,838
  28,846
  35,820
  43,793
  52,785
  62,804
  73,847
  85,901
  98,951
  112,975
  127,950
  143,854
  160,666
  178,368
  196,947
  216,395
  236,708
  257,890
  279,949
  302,900
  326,764
  351,567
Working capital, $m
  364
  563
  842
  1,221
  1,723
  2,369
  3,179
  4,175
  5,372
  6,785
  8,425
  10,301
  12,416
  14,773
  17,370
  20,205
  23,275
  26,573
  30,096
  33,837
  37,791
  41,955
  46,325
  50,899
  55,677
  60,660
  65,848
  71,247
  76,860
  82,694
Total debt, $m
  2,887
  4,758
  7,386
  10,964
  15,693
  21,779
  29,421
  38,803
  50,087
  63,408
  78,871
  96,549
  116,486
  138,699
  163,182
  189,909
  218,842
  249,935
  283,137
  318,398
  355,672
  394,920
  436,113
  479,232
  524,269
  571,232
  620,140
  671,025
  723,934
  778,927
Total liabilities, $m
  3,433
  5,305
  7,933
  11,511
  16,240
  22,326
  29,968
  39,350
  50,634
  63,955
  79,418
  97,096
  117,033
  139,246
  163,729
  190,456
  219,389
  250,482
  283,684
  318,945
  356,219
  395,467
  436,660
  479,778
  524,816
  571,779
  620,687
  671,572
  724,481
  779,473
Total equity, $m
  1,213
  1,874
  2,802
  4,065
  5,736
  7,885
  10,584
  13,898
  17,883
  22,588
  28,049
  34,292
  41,334
  49,179
  57,826
  67,265
  77,484
  88,465
  100,191
  112,645
  125,809
  139,671
  154,220
  169,448
  185,355
  201,941
  219,214
  237,186
  255,872
  275,294
Total liabilities and equity, $m
  4,646
  7,179
  10,735
  15,576
  21,976
  30,211
  40,552
  53,248
  68,517
  86,543
  107,467
  131,388
  158,367
  188,425
  221,555
  257,721
  296,873
  338,947
  383,875
  431,590
  482,028
  535,138
  590,880
  649,226
  710,171
  773,720
  839,901
  908,758
  980,353
  1,054,767
Debt-to-equity ratio
  2.380
  2.540
  2.640
  2.700
  2.740
  2.760
  2.780
  2.790
  2.800
  2.810
  2.810
  2.820
  2.820
  2.820
  2.820
  2.820
  2.820
  2.830
  2.830
  2.830
  2.830
  2.830
  2.830
  2.830
  2.830
  2.830
  2.830
  2.830
  2.830
  2.830
Adjusted equity ratio
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  197
  359
  584
  886
  1,282
  1,787
  2,415
  3,179
  4,090
  5,158
  6,518
  7,916
  9,483
  11,220
  13,124
  15,194
  17,426
  19,816
  22,360
  25,055
  27,898
  30,885
  34,015
  37,288
  40,702
  44,259
  47,961
  51,812
  55,814
  59,972
Depreciation, amort., depletion, $m
  250
  289
  345
  420
  520
  648
  809
  1,007
  1,245
  1,526
  1,674
  2,046
  2,467
  2,935
  3,451
  4,014
  4,624
  5,279
  5,979
  6,722
  7,508
  8,335
  9,203
  10,112
  11,061
  12,051
  13,082
  14,154
  15,269
  16,428
Funds from operations, $m
  447
  648
  928
  1,306
  1,802
  2,435
  3,224
  4,186
  5,335
  6,684
  8,192
  9,963
  11,950
  14,154
  16,575
  19,208
  22,049
  25,095
  28,339
  31,777
  35,405
  39,220
  43,218
  47,400
  51,763
  56,310
  61,043
  65,966
  71,083
  76,401
Change in working capital, $m
  137
  199
  279
  380
  502
  646
  811
  995
  1,197
  1,413
  1,640
  1,875
  2,115
  2,357
  2,597
  2,835
  3,070
  3,299
  3,522
  3,741
  3,954
  4,164
  4,370
  4,574
  4,778
  4,982
  5,189
  5,398
  5,613
  5,834
Cash from operations, $m
  311
  450
  650
  927
  1,300
  1,789
  2,413
  3,190
  4,138
  5,270
  6,552
  8,087
  9,835
  11,798
  13,977
  16,372
  18,980
  21,796
  24,817
  28,036
  31,451
  35,056
  38,848
  42,825
  46,985
  51,328
  55,855
  60,567
  65,470
  70,567
Maintenance CAPEX, $m
  -45
  -72
  -112
  -167
  -243
  -342
  -471
  -632
  -829
  -1,067
  -1,348
  -1,674
  -2,046
  -2,467
  -2,935
  -3,451
  -4,014
  -4,624
  -5,279
  -5,979
  -6,722
  -7,508
  -8,335
  -9,203
  -10,112
  -11,061
  -12,051
  -13,082
  -14,154
  -15,269
New CAPEX, $m
  -580
  -844
  -1,186
  -1,614
  -2,133
  -2,745
  -3,447
  -4,232
  -5,089
  -6,008
  -6,974
  -7,973
  -8,992
  -10,019
  -11,042
  -12,055
  -13,050
  -14,024
  -14,975
  -15,904
  -16,812
  -17,702
  -18,579
  -19,448
  -20,313
  -21,182
  -22,059
  -22,951
  -23,864
  -24,803
Cash from investing activities, $m
  -625
  -916
  -1,298
  -1,781
  -2,376
  -3,087
  -3,918
  -4,864
  -5,918
  -7,075
  -8,322
  -9,647
  -11,038
  -12,486
  -13,977
  -15,506
  -17,064
  -18,648
  -20,254
  -21,883
  -23,534
  -25,210
  -26,914
  -28,651
  -30,425
  -32,243
  -34,110
  -36,033
  -38,018
  -40,072
Free cash flow, $m
  -315
  -467
  -648
  -854
  -1,075
  -1,298
  -1,504
  -1,673
  -1,781
  -1,805
  -1,770
  -1,560
  -1,204
  -688
  0
  867
  1,916
  3,149
  4,562
  6,154
  7,917
  9,846
  11,934
  14,174
  16,560
  19,085
  21,745
  24,535
  27,452
  30,494
Issuance/(repayment) of debt, $m
  1,288
  1,871
  2,628
  3,577
  4,729
  6,086
  7,642
  9,382
  11,284
  13,321
  15,463
  17,678
  19,937
  22,213
  24,483
  26,727
  28,933
  31,093
  33,202
  35,261
  37,274
  39,248
  41,193
  43,118
  45,038
  46,963
  48,908
  50,885
  52,909
  54,992
Issuance/(repurchase) of shares, $m
  258
  302
  345
  377
  388
  363
  284
  135
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  1,546
  2,173
  2,973
  3,954
  5,117
  6,449
  7,926
  9,517
  11,284
  13,321
  15,463
  17,678
  19,937
  22,213
  24,483
  26,727
  28,933
  31,093
  33,202
  35,261
  37,274
  39,248
  41,193
  43,118
  45,038
  46,963
  48,908
  50,885
  52,909
  54,992
Total cash flow (excl. dividends), $m
  1,231
  1,707
  2,326
  3,101
  4,042
  5,151
  6,422
  7,844
  9,503
  11,516
  13,692
  16,118
  18,733
  21,526
  24,483
  27,594
  30,849
  34,241
  37,764
  41,415
  45,191
  49,094
  53,127
  57,293
  61,597
  66,048
  70,652
  75,420
  80,361
  85,486
Retained Cash Flow (-), $m
  -455
  -661
  -928
  -1,263
  -1,670
  -2,150
  -2,699
  -3,314
  -3,985
  -4,705
  -5,461
  -6,244
  -7,041
  -7,845
  -8,647
  -9,439
  -10,219
  -10,981
  -11,726
  -12,453
  -13,164
  -13,862
  -14,548
  -15,229
  -15,906
  -16,586
  -17,273
  -17,972
  -18,686
  -19,422
Prev. year cash balance distribution, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  776
  1,046
  1,397
  1,837
  2,372
  3,001
  3,723
  4,530
  5,518
  6,811
  8,231
  9,874
  11,692
  13,680
  15,836
  18,154
  20,631
  23,260
  26,038
  28,961
  32,027
  35,233
  38,578
  42,064
  45,691
  49,462
  53,379
  57,448
  61,675
  66,064
Discount rate, %
  10.70
  11.24
  11.80
  12.39
  13.01
  13.66
  14.34
  15.06
  15.81
  16.60
  17.43
  18.30
  19.22
  20.18
  21.19
  22.24
  23.36
  24.52
  25.75
  27.04
  28.39
  29.81
  31.30
  32.87
  34.51
  36.23
  38.05
  39.95
  41.95
  44.04
PV of cash for distribution, $m
  701
  845
  1,000
  1,152
  1,287
  1,392
  1,457
  1,475
  1,473
  1,466
  1,406
  1,314
  1,190
  1,044
  887
  730
  582
  449
  335
  242
  168
  113
  73
  46
  28
  16
  9
  5
  2
  1
Current shareholders' claim on cash, %
  81.2
  69.4
  61.7
  56.5
  53.1
  50.9
  49.6
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2
  49.2

Multi-Color Corporation (Multi-Color) is engaged in label solutions business, supporting brands, including producers of home and personal care, wine and spirit, food and beverage, healthcare and specialty consumer products. The Company serves international brand owners in North, Central and South America, Europe, Australia, New Zealand, South Africa and China and Southeast Asia with a range of label technologies in Pressure Sensitive, Glue-Applied (Cut and Stack), In-Mold, Shrink Sleeve and Heat Transfer. The Company also provides a range of print methods, including flexographic, lithographic, rotogravure, letterpress and digital, and in-house prepress services. The Company provides graphics and pre-press services for its customers at all of its manufacturing locations. These services include the conversion of customer digital files and artwork into proofs, production of print layouts and printing plates, and product mock ups and samples for market research.

FINANCIAL RATIOS  of  Multi-Color (LABL)

Valuation Ratios
P/E Ratio 15.1
Price to Sales 1
Price to Book 2.4
Price to Tangible Book
Price to Cash Flow 8.6
Price to Free Cash Flow 15.1
Growth Rates
Sales Growth Rate 6%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 31.4%
Cap. Spend. - 3 Yr. Gr. Rate 8.9%
Financial Strength
Quick Ratio 13
Current Ratio 0
LT Debt to Equity 126.6%
Total Debt to Equity 127.2%
Interest Coverage 5
Management Effectiveness
Return On Assets 7.2%
Ret/ On Assets - 3 Yr. Avg. 5.6%
Return On Total Capital 7.2%
Ret/ On T. Cap. - 3 Yr. Avg. 6.4%
Return On Equity 17%
Return On Equity - 3 Yr. Avg. 16%
Asset Turnover 0.9
Profitability Ratios
Gross Margin 21.3%
Gross Margin - 3 Yr. Avg. 21.2%
EBITDA Margin 17.2%
EBITDA Margin - 3 Yr. Avg. 14.6%
Operating Margin 12%
Oper. Margin - 3 Yr. Avg. 11.6%
Pre-Tax Margin 9.5%
Pre-Tax Margin - 3 Yr. Avg. 8.7%
Net Profit Margin 6.6%
Net Profit Margin - 3 Yr. Avg. 5.9%
Effective Tax Rate 30.7%
Eff/ Tax Rate - 3 Yr. Avg. 31.4%
Payout Ratio 6.6%

LABL stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the LABL stock intrinsic value calculation we used $1300.912 million for the last fiscal year's total revenue generated by Multi-Color. The default revenue input number comes from 0001 income statement of Multi-Color. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our LABL stock valuation model: a) initial revenue growth rate of 60% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 10.7%, whose default value for LABL is calculated based on our internal credit rating of Multi-Color, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Multi-Color.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of LABL stock the variable cost ratio is equal to 88%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for LABL stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.4% for Multi-Color.

Corporate tax rate of 27% is the nominal tax rate for Multi-Color. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the LABL stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for LABL are equal to 74.4%.

Life of production assets of 21.4 years is the average useful life of capital assets used in Multi-Color operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for LABL is equal to 17.5%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $757.557 million for Multi-Color - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 20.497 million for Multi-Color is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Multi-Color at the current share price and the inputted number of shares is $1.1 billion.

RELATED COMPANIES Price Int.Val. Rating
BRC Brady Cl A 41.02 30.80  sell
GEF Greif Cl A 47.31 141.29  str.buy
EBF Ennis 19.25 26.34  buy
INWK InnerWorkings 7.25 9.92  buy

COMPANY NEWS

▶ KeyBanc Peels Back February Upgrade Of Multi-Color   [Aug-16-18 11:30AM  Benzinga]
▶ Multi-Color (LABL) Q1 Earnings Miss Estimates   [Aug-07-18 10:35AM  Zacks]
▶ Multi-Color: Fiscal 1Q Earnings Snapshot   [09:30AM  Associated Press]
▶ Multi-Color Corporation Declares Quarterly Dividend   [Aug-01-18 10:01AM  GlobeNewswire]
▶ Multi-Color: Fiscal 4Q Earnings Snapshot   [09:07AM  Associated Press]
▶ Multi-Color Corporation Declares Quarterly Dividend   [May-01-18 09:02AM  GlobeNewswire]
▶ Multi-Color posts 3Q profit   [Feb-06-18 09:05AM  Associated Press]
▶ Multi-Color Corporation Declares Quarterly Dividend   [Feb-01-18 10:01AM  GlobeNewswire]
▶ At $74.4, Is Multi-Color Corporation (NASDAQ:LABL) A Buy?   [Dec-26-17 06:25PM  Simply Wall St.]
▶ High Growth Stocks To Invest In   [Dec-23-17 11:02AM  Simply Wall St.]
▶ Multi-Color misses 2Q profit forecasts   [Nov-07-17 08:57AM  Associated Press]
▶ ETFs with exposure to Multi-Color Corp. : August 24, 2017   [Aug-24-17 03:38PM  Capital Cube]
▶ Multi-Color posts 1Q profit   [Aug-08-17 07:28PM  Associated Press]
▶ Multi-Color Corporation Declares Quarterly Dividend   [Aug-01-17 08:31AM  GlobeNewswire]
▶ M&A Monday: Church & Dwight, Dominion Diamond, Valeant & More   [Jul-17-17 04:12PM  Investor's Business Daily]
▶ Story Stocks from Briefing.com   [11:50AM  Briefing.com]
▶ ETFs with exposure to Multi-Color Corp. : June 16, 2017   [Jun-16-17 04:00PM  Capital Cube]
▶ ETFs with exposure to Multi-Color Corp. : June 6, 2017   [Jun-06-17 11:44AM  Capital Cube]
▶ New Strong Buy Stocks for June 2nd   [Jun-02-17 09:17AM  Zacks]
▶ Company News for May 31, 2017   [May-31-17 10:35AM  Zacks]
▶ What Happened in the Stock Market Today   [May-30-17 04:53PM  Motley Fool]
▶ Multi-Color posts 4Q profit   [09:06AM  Associated Press]

CONTACT US       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.