Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Black Swan GrapheneTSXV:SWAN +4.44%38 Intrinsic Value: DCF (Earnings Based) is C$-2.04 as of Sep. 04, 2026. GuruFocus rates TSXV:SWAN with a GF Score™ of 38/100. The stock has 1 warning sign investors should review. Among 233 Chemicals companies, Black Swan Graphene ranks worse than 429184.12% on this metric.
Note: Discounted Earnings model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.
Black Swan Graphene's Predictability Rank is Not Rated. Thus, this page is only used for demonstration purposes and the DCF related results in the screener and portfolio will appear as zero.
The historical rank and industry rank for Black Swan Graphene's Intrinsic Value: DCF (Earnings Based) or its related term are showing as below:
TSXV:SWAN's Price-to-DCF (Earnings Based) is not ranked *
in the Chemicals industry.
Industry Median: 1.13 * Ranked among companies with meaningful Price-to-DCF (Earnings Based) only.
Black Swan Graphene (TSXV:SWAN) Intrinsic Value: DCF (Earnings Based) Explanation
Unlike valuation methods such as Net Current Asset Value, Tangible Book Value per Share, Graham Number, Median Ratio etc, discounted Cash Flow model evaluates the companies based on their future earnings power instead of their assets.
Be Aware
What you need to know about Discounted Earnings model:
1. The Discounted Earnings model evaluates a company based on its future earnings power
2. Growth is taken into account; therefore a faster growth company is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies that are relatively consistent performers.
4. The Discounted Earnings model works poorly for inconsistent performers like cyclicals.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less predictable businesses.
You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.
Black Swan Graphene Intrinsic Value: DCF (Earnings Based) Related Terms
Black Swan Graphene Intrinsic Value: DCF (Earnings Based) Historical Data
* Premium members only.
The historical data trend for Black Swan Graphene's Intrinsic Value: DCF (Earnings Based) 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.
Black Swan Graphene Intrinsic Value: DCF (Earnings Based) Chart
TSXV:SWAN vs DOW: Intrinsic Value: DCF (Earnings Based) Comparison
For the Chemicals subindustry, Black Swan Graphene's Price-to-DCF (Earnings Based), along with its competitors' market caps and Price-to-DCF (Earnings Based) 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.
Black Swan Graphene Price-to-DCF (Earnings Based) vs Chemicals Industry
For the Chemicals industry and Basic Materials sector, Black Swan Graphene's Price-to-DCF (Earnings Based) distribution charts can be found below:
* The bar in red indicates where Black Swan Graphene's Price-to-DCF (Earnings Based) falls into.
Black Swan Graphene Intrinsic Value: DCF (Earnings Based) Calculation
This is the intrinsic value calculated from the Discounted Earnings model with default parameters. The calculation method is the same as Discounted Cash Flow model except earnings are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.
Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.
GuruFocus DCF calculator is a two-stage model. The default values are defined as:
1. Discount Rate: d = 10% A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 3.42%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.
2. Growth Rate in the growth stage: g1 = 7.30%
The Growth Rate in the growth stage is initially set as the default 10-Year EPS without NRI Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year EPS without NRI Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year EPS without NRI Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=>
Black Swan Graphene's average EPS without NRI Growth Rate in the past
3 years was 7.30%,
which is between 5% and 20%. => GuruFocus defaults => Growth Rate: 7.30%
3. Years of Growth Stage: y1 = 10
4. Terminal Growth Rate: g2 = 4%
5. Years of Terminal Growth: y2 = 10
6. EPS without NRI: eps without nri = C$-0.140. GuruFocus DCF calculator is actually a Discounted Earnings calculator, EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.
All of the default settings can be changed and the results are calculated automatically.
Black Swan Graphene's Intrinsic Value: DCF (Earnings Based) for today is calculated as:
* 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.
What does a Intrinsic Value: DCF (Earnings Based) of C$-2.04 mean?
Black Swan Graphene (TSXV:SWAN) has a Intrinsic Value: DCF (Earnings Based) of C$-2.04 as of Sep. 04, 2026. Intrinsic Value: DCF (Earnings Based) is the stock value based on a two-stage discounted earnings model. View historical data on Black Swan Graphene and its competitors. According to the industry distribution chart, Black Swan Graphene ranks #999999 out of 233 companies in the Chemicals industry.
Is Black Swan Graphene's Intrinsic Value: DCF (Earnings Based) too high?
Black Swan Graphene's current Intrinsic Value: DCF (Earnings Based) is C$-2.04. Based on the distribution chart, Black Swan Graphene ranks #999999 out of 233 companies in the Chemicals industry, which is in the bottom quartile relative to peers. Overall, Black Swan Graphene has a GF Score™ of 38/100, reflecting its overall financial health beyond just this single metric.
How does Black Swan Graphene's Intrinsic Value: DCF (Earnings Based) compare to DOW?
According to the Chemicals industry distribution chart, Black Swan Graphene ranks #999999 out of 233 companies for Intrinsic Value: DCF (Earnings Based). This places Black Swan Graphene in the lower half of its industry. The industry median Intrinsic Value: DCF (Earnings Based) is 1.13. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: DCF (Earnings Based) for a Chemicals company?
The median Intrinsic Value: DCF (Earnings Based) among Chemicals companies is 1.13, based on 233 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: DCF (Earnings Based) significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: DCF (Earnings Based) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: DCF (Earnings Based) mean?
A high Intrinsic Value: DCF (Earnings Based) can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: DCF (Earnings Based) is the stock value based on a two-stage discounted earnings model. View historical data on Black Swan Graphene and its competitors. For the Chemicals industry, the median Intrinsic Value: DCF (Earnings Based) is 1.13 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Black Swan Graphene's current Intrinsic Value: DCF (Earnings Based) is C$-2.04. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Black Swan Graphene stock overvalued right now?
Black Swan Graphene (TSXV:SWAN) has a current Intrinsic Value: DCF (Earnings Based) of C$-2.04. The current Intrinsic Value: DCF (Earnings Based) is C$-2.04. Black Swan Graphene's overall GF Score™ is 38/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: DCF (Earnings Based) calculated?
Intrinsic Value: DCF (Earnings Based) is calculated from a company's financial statements. For Black Swan Graphene (TSXV:SWAN), the current Intrinsic Value: DCF (Earnings Based) is C$-2.04 as of Sep. 04, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Black Swan Graphene Inc is focused on the large-scale production and commercialization of patented high-performance and low-cost graphene products aimed at several industrial sectors, including concrete, polymer, Li-ion batteries, and others, which are expected to require large volumes of graphene and, in turn, require large volumes of graphite.
38GF Score
Get the complete analysis for TSXV:SWAN
Intrinsic Value: DCF (Earnings Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
TSXV:SWAN has been successfully added to your 
