SNTMF (SenseTime Group) Intrinsic Value: DCF (FCF Based): $-0.20 (As of Sep. 22, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
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.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
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.

SNTMF SenseTime Group Inc SNTMF
43 GF Score
Price $0.20
GF Value $0.28
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is SenseTime Group Intrinsic Value: DCF (FCF Based)?

SenseTime Group SNTMF 43 Intrinsic Value: DCF (FCF Based) is $-0.20 as of Sep. 22, 2026. GuruFocus rates SNTMF with a GF Score™ of 43/100 and a GF Value™ of $0.28 (Modestly Undervalued). The stock has 5 warning signs investors should review. Among 317 Software companies, SenseTime Group ranks worse than 315457.1% on this metric.

As of today (2026-09-22), SenseTime Group's intrinsic value calculated from the Discounted Cash Flow model is $-0.20.

Note: Discounted Cash Flow 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.

SenseTime Group'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.

Margin of Safety (FCF Based) using Discounted Cash Flow model for SenseTime Group is N/A.

The industry rank for SenseTime Group's Intrinsic Value: DCF (FCF Based) or its related term are showing as below:

SNTMF's Price-to-DCF (FCF Based) is not ranked *
in the Software industry.
Industry Median: 0.75
* Ranked among companies with meaningful Price-to-DCF (FCF Based) only.

SenseTime Group  (OTCPK:SNTMF) Intrinsic Value: DCF (FCF Based) Explanation

Unlike valuation methods such as Net Current Asset Value, Tangible Book per Share, Graham Number, Median PS Value 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 the DCF model:

1. The DCF 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 have relatively consistent performance.
4. The DCF model works poorly for inconsistent performers such as cyclicals.
5. What discount rate should you use? Your expected return from the investment is a good 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.


SenseTime Group Intrinsic Value: DCF (FCF Based) Related Terms


SenseTime Group Intrinsic Value: DCF (FCF Based) Historical Data

* Premium members only.

The historical data trend for SenseTime Group's Intrinsic Value: DCF (FCF 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.

SenseTime Group Intrinsic Value: DCF (FCF Based) Chart

SenseTime Group Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: DCF (FCF Based)
Get a 7-Day Free Trial - - - - -

SenseTime Group Semi-Annual Data
Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 Jun26
Intrinsic Value: DCF (FCF Based) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

SNTMF vs CRM, SHOP, UBER: Intrinsic Value: DCF (FCF Based) Comparison

For the Software - Application subindustry, SenseTime Group's Price-to-DCF (FCF Based), along with its competitors' market caps and Price-to-DCF (FCF 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.


SenseTime Group Price-to-DCF (FCF Based) vs Software Industry

For the Software industry and Technology sector, SenseTime Group's Price-to-DCF (FCF Based) distribution charts can be found below:

* The bar in red indicates where SenseTime Group's Price-to-DCF (FCF Based) falls into.


SNTMF
43GF Score
SenseTime Group Inc SNTMF
Intrinsic Value: DCF (FCF Based) is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

SenseTime Group Intrinsic Value: DCF (FCF Based) Calculation

This is the intrinsic value calculated from the Discounted Cash Flow model with default parameters. In a discounted cash flow model, the future cash flow is estimated based on a cash flow growth rate and a discount rate. The cash flow of the future is discounted to its current value at the discount rate. All of the discounted future cash flow is added together to get the current intrinsic value of the company.

Usually a two-stage model is used when calculating a stock's intrinsic value using a discounted cash flow model. The first stage is called the 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 = 11%
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 4.95%. 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 = 5%
The Growth Rate in the growth stage is initially set as the default 10-Year FCF Growth Rate (Per Share). In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year FCF Growth Rate (Per Share). If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year FCF Growth Rate (Per Share).
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.
=> SenseTime Group's average Free Cash Flow Growth Rate in the past 5 years was -3.00%, which is less than 5%. GuruFocus defaults => Growth Rate: 5%

3. Years of Growth Stage: y1 = 10

4. Terminal Growth Rate: g2 = 4%

5. Years of Terminal Growth: y2 = 10

6. Free Cash Flow per Share: fcf = $-0.017.
However, GuruFocus DCF calculator is actually a Discounted Earnings calculator, the 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.

SenseTime Group's Intrinsic Value: DCF (FCF Based) for today is calculated as

Intrinsic Value: DCF (FCF Based)=Free Cash Flow per Share*{[(1+g1)/(1+d)+(1+g1)^2/(1+d)^2+...+(1+g1)^10/(1+d)^10]
+(1+g1)^10/(1+d)^10*[(1+g2)/(1+d)+(1+g2)^2/(1+d)^2+...+(1+g2)^10/(1+d)^10]}

set x = (1+g1)/(1+d) = (1+0.05)/(1+0.11) = 0.94594594594595
and y = (1+g2)/(1+d) = (1+0.04)/(1+0.11) = 0.93693693693694

Intrinsic Value: DCF (FCF Based)=Free Cash Flow per Share*{[x+x^2+...+x^10]+x^10*[y+y^2+...+y^10]}
=Free Cash Flow per Share*[x*(1-x^10)/(1-x)+x^10*y*(1-y^10)/(1-y)]
=-0.017*11.5406
=-0.20

Margin of Safety (FCF Based)=(Intrinsic Value: DCF (FCF Based)-Current Price)/Intrinsic Value: DCF (FCF Based)
=(-0.2-0.20)/-0.2
=N/A

* 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 (FCF Based) of $-0.20 mean?
SenseTime Group (SNTMF) has a Intrinsic Value: DCF (FCF Based) of $-0.20 as of Sep. 22, 2026. Intrinsic Value: DCF (FCF Based) is the stock value based on a two-stage discounted free cash flow model. View historical data on SenseTime Group and its competitors. According to the industry distribution chart, SenseTime Group ranks #999999 out of 317 companies in the Software industry.
Is SenseTime Group's Intrinsic Value: DCF (FCF Based) too high?
SenseTime Group's current Intrinsic Value: DCF (FCF Based) is $-0.20. Based on the distribution chart, SenseTime Group ranks #999999 out of 317 companies in the Software industry, which is in the bottom quartile relative to peers. Overall, SenseTime Group has a GF Score™ of 43/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does SenseTime Group's Intrinsic Value: DCF (FCF Based) compare to CRM and SHOP?
According to the Software industry distribution chart, SenseTime Group ranks #999999 out of 317 companies for Intrinsic Value: DCF (FCF Based). This places SenseTime Group in the lower half of its industry. The industry median Intrinsic Value: DCF (FCF Based) is 0.75. 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 (FCF Based) for a Software company?
The median Intrinsic Value: DCF (FCF Based) among Software companies is 0.75, based on 317 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: DCF (FCF Based) significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: DCF (FCF 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 (FCF Based) mean?
A high Intrinsic Value: DCF (FCF Based) can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: DCF (FCF Based) is the stock value based on a two-stage discounted free cash flow model. View historical data on SenseTime Group and its competitors. For the Software industry, the median Intrinsic Value: DCF (FCF Based) is 0.75 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. SenseTime Group's current Intrinsic Value: DCF (FCF Based) is $-0.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is SenseTime Group stock overvalued right now?
Based on GuruFocus' analysis, SenseTime Group (SNTMF) is currently considered Modestly Undervalued. The stock's GF Value™ is $0.28, compared to a current price of $0.20 — trading 28.6% below its estimated fair value. The current Intrinsic Value: DCF (FCF Based) is $-0.20. SenseTime Group's overall GF Score™ is 43/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: DCF (FCF Based) calculated?
Intrinsic Value: DCF (FCF Based) is calculated from a company's financial statements. For SenseTime Group (SNTMF), the current Intrinsic Value: DCF (FCF Based) is $-0.20 as of Sep. 22, 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.

Is SenseTime Group (SNTMF) Overvalued in 2026?

Based on GuruFocus' analysis, SenseTime Group stock appears to be undervalued. The current stock price of $0.20 is trading 28.6% below its estimated GF Value™ of $0.28. GuruFocus considers SenseTime Group to be Modestly Undervalued.

Key valuation signals for SNTMF:

  • Intrinsic Value: DCF (FCF Based): $-0.20
  • GF Value™: $0.28 vs. price of $0.20 (28.6% below fair value)
  • GF Score™: 43/100 with 5 warning signs

No single metric tells the full story. See the SNTMF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


SenseTime Group Business Description

Other Exchanges 00020:Hong Kong
Address No. 1900 Hongmei Road, Xuhui District, Shanghai, CHN, 200233
SenseTime Group Inc is a software company focused on creating an AI-empowered future through innovation. The company develops software & hardware products for different industry verticals and use cases based on the same AI infrastructure platform & model training framework. The principal activities of the Group are the sale of AI software, the sale of AI software platforms & related services, the sale of AI software-embedded hardware and related services, AIDC service as well as research and development activities with AI technology. The Company is domiciled in the Cayman Islands while the Group mainly operates its businesses in four geographical areas of the world Mainland China, Northeast Asia, Southeast Asia, and others, out of which the majority is from Mainland China.
43GF Score

Get the complete analysis for SNTMF

Intrinsic Value: DCF (FCF Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$0.20
Price
$0.28
GF Value