AIOSF (Atresmediaoracion de Medios de Comunicacion) Intrinsic Value: Projected FCF: $9.38 (As of Aug. 25, 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.

AIOSF Atresmedia Corporacion de Medios de Comunicacion SA AIOSF
82 GF Score
Price $6.01
GF Value $6.41
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Atresmediaoracion de Medios de Comunicacion Intrinsic Value: Projected FCF?

Atresmediaoracion de Medios de Comunicacion AIOSF 82 Intrinsic Value: Projected FCF is $9.38 as of Aug. 25, 2026. GuruFocus rates AIOSF with a GF Score™ of 82/100 and a GF Value™ of $6.41 (Fairly Valued). The stock has 6 warning signs investors should review. Among 617 Media - Diversified companies, Atresmediaoracion de Medios de Comunicacion ranks better than 60.94% on this metric.

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 (2026-08-25), Atresmediaoracion de Medios de Comunicacion's Intrinsic Value: Projected FCF is $9.38. The stock price of Atresmediaoracion de Medios de Comunicacion is $6.01. Therefore, Atresmediaoracion de Medios de Comunicacion's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

The historical rank and industry rank for Atresmediaoracion de Medios de Comunicacion's Intrinsic Value: Projected FCF or its related term are showing as below:

AIOSF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.36   Med: 0.54   Max: 2.09
Current: 0.64

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Atresmediaoracion de Medios de Comunicacion was 2.09. The lowest was 0.36. And the median was 0.54.

AIOSF's Price-to-Projected-FCF is ranked better than
60.94% of 617 companies
in the Media - Diversified industry
Industry Median: 0.82 vs AIOSF: 0.64

Atresmediaoracion de Medios de Comunicacion  (OTCPK:AIOSF) 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.

Atresmediaoracion de Medios de Comunicacion's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=6.01/9.1858300838086
=0.65

* 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.


Atresmediaoracion de Medios de Comunicacion Intrinsic Value: Projected FCF Related Terms


Atresmediaoracion de Medios de Comunicacion Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Atresmediaoracion de Medios de Comunicacion'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.

Atresmediaoracion de Medios de Comunicacion Intrinsic Value: Projected FCF Chart

Atresmediaoracion de Medios de Comunicacion Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 8.35 8.06 9.37 9.17 9.83

Atresmediaoracion de Medios de Comunicacion Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 Jun26
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 0.00 9.17 0.00 9.83 0.00

AIOSF vs NFLX, DIS, WBD: Intrinsic Value: Projected FCF Comparison

For the Entertainment subindustry, Atresmediaoracion de Medios de Comunicacion'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.


Atresmediaoracion de Medios de Comunicacion Price-to-Projected-FCF vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Atresmediaoracion de Medios de Comunicacion's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Atresmediaoracion de Medios de Comunicacion's Price-to-Projected-FCF falls into.


AIOSF
82GF Score
Atresmedia Corporacion de Medios de Comunicacion SA AIOSF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Atresmediaoracion de Medios de Comunicacion 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 Atresmediaoracion de Medios de Comunicacion's Free Cash Flow(6 year avg) = $145.69.

Atresmediaoracion de Medios de Comunicacion'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 (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*145.68514285714+858.214*0.8)/225.733
=9.19

* 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: Projected FCF of $9.38 mean?
Atresmediaoracion de Medios de Comunicacion (AIOSF) has a Intrinsic Value: Projected FCF of $9.38 as of Aug. 25, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Atresmediaoracion de Medios de Comunicacion and its competitors. According to the industry distribution chart, Atresmediaoracion de Medios de Comunicacion ranks #241 out of 617 companies in the Media - Diversified industry, placing it in the top 39.1%.
Is Atresmediaoracion de Medios de Comunicacion's Intrinsic Value: Projected FCF too high?
Atresmediaoracion de Medios de Comunicacion's current Intrinsic Value: Projected FCF is $9.38. The Media - Diversified industry median Intrinsic Value: Projected FCF is 0.82. Atresmediaoracion de Medios de Comunicacion's value of $9.38 is 1043.9% above this industry median. Based on the distribution chart, Atresmediaoracion de Medios de Comunicacion ranks #241 out of 617 companies in the Media - Diversified industry, which is above the industry midpoint. Overall, Atresmediaoracion de Medios de Comunicacion has a GF Score™ of 82/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Atresmediaoracion de Medios de Comunicacion's Intrinsic Value: Projected FCF compare to NFLX and DIS?
According to the Media - Diversified industry distribution chart, Atresmediaoracion de Medios de Comunicacion ranks #241 out of 617 companies for Intrinsic Value: Projected FCF. This puts Atresmediaoracion de Medios de Comunicacion in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.82. Atresmediaoracion de Medios de Comunicacion's value of $9.38 is 1043.9% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Media - Diversified company?
The median Intrinsic Value: Projected FCF among Media - Diversified companies is 0.82, based on 617 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Atresmediaoracion de Medios de Comunicacion's current Intrinsic Value: Projected FCF of $9.38 is 1043.9% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Atresmediaoracion de Medios de Comunicacion and its competitors. For the Media - Diversified industry, the median Intrinsic Value: Projected FCF is 0.82 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Atresmediaoracion de Medios de Comunicacion's current Intrinsic Value: Projected FCF is $9.38. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Atresmediaoracion de Medios de Comunicacion stock overvalued right now?
Based on GuruFocus' analysis, Atresmediaoracion de Medios de Comunicacion (AIOSF) is currently considered Fairly Valued. The stock's GF Value™ is $6.41, compared to a current price of $6.01 — trading 6.2% below its estimated fair value. The current Intrinsic Value: Projected FCF is $9.38 and 1043.9% above the Media - Diversified industry median of 0.82. Atresmediaoracion de Medios de Comunicacion's overall GF Score™ is 82/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Atresmediaoracion de Medios de Comunicacion (AIOSF), the current Intrinsic Value: Projected FCF is $9.38 as of Aug. 25, 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 Atresmediaoracion de Medios de Comunicacion (AIOSF) Overvalued in 2026?

Based on GuruFocus' analysis, Atresmediaoracion de Medios de Comunicacion stock appears to be undervalued. The current stock price of $6.01 is trading 6.2% below its estimated GF Value™ of $6.41. GuruFocus considers Atresmediaoracion de Medios de Comunicacion to be Fairly Valued.

Key valuation signals for AIOSF:

  • Intrinsic Value: Projected FCF: $9.38
  • GF Value™: $6.41 vs. price of $6.01 (6.2% below fair value)
  • GF Score™: 82/100 with 6 warning signs
  • Industry Position: 1043.9% above the Media - Diversified median (#241 of 617)

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


Atresmediaoracion de Medios de Comunicacion Business Description

Address Avenida Isla Graciosa 13, San Sebastian de los Reyes, Madrid, ESP, 28703
Atresmedia Corporacion de Medios de Comunicacion SA is a diversified media company primarily operating in the television, radio, and cinema industries. The company has three primary business segments that include television, radio, and other. The television segment operates a network of television channels, while its radio segment operates a chain of radio stations. The company's other business segment produces television shows and television films, promotes events, and offers advertising services. The company generates the majority of its revenue in Spain.
82GF Score

Get the complete analysis for AIOSF

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

$6.01
Price
$6.41
GF Value