ALLDF (Ayvens) Intrinsic Value: Projected FCF: $10.99 (As of Aug. 20, 2026) — 801% Above Median

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.

ALLDF Ayvens SA ALLDF
82 GF Score
Price $14.00
GF Value $10.59
! 9 Warning Signs
View Full Analysis

What is Ayvens Intrinsic Value: Projected FCF?

Ayvens ALLDF 82 Intrinsic Value: Projected FCF is $10.99 as of Aug. 20, 2026, which is 801% above its 10-year median of 1.22. GuruFocus rates ALLDF with a GF Score™ of 82/100 and a GF Value™ of $10.59. The stock has 9 warning signs investors should review. Among 682 Business Services companies, Ayvens ranks worse than 63.78% 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 (2026-08-20), Ayvens's Intrinsic Value: Projected FCF is $10.99. The stock price of Ayvens is $14.00. Therefore, Ayvens's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

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

ALLDF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.14   Med: 1.22   Max: 1.32
Current: 1.27

During the past 12 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Ayvens was 1.32. The lowest was 1.14. And the median was 1.22.

ALLDF's Price-to-Projected-FCF is ranked worse than
63.78% of 682 companies
in the Business Services industry
Industry Median: 0.875 vs ALLDF: 1.27

Ayvens  (OTCPK:ALLDF) 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.

Ayvens's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=14.00/10.63426452234
=1.32

* 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.


Ayvens Intrinsic Value: Projected FCF Related Terms


Ayvens Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Ayvens'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.

Ayvens Intrinsic Value: Projected FCF Chart

Ayvens 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 -17.93 -13.32 -5.77 -0.49 9.63

Ayvens Quarterly Data
Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Mar24 Jun24 Dec24 Apr25 Sep25 Dec25 Mar26 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 9.73 9.63 12.25 11.12

ALLDF vs URI, SUNB, AER: Intrinsic Value: Projected FCF Comparison

For the Rental & Leasing Services subindustry, Ayvens'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.


Ayvens Price-to-Projected-FCF vs Business Services Industry

For the Business Services industry and Industrials sector, Ayvens's Price-to-Projected-FCF distribution charts can be found below:

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


ALLDF
82GF Score
Ayvens SA ALLDF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ayvens 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 Ayvens's Free Cash Flow(6 year avg) = $-200.88.

Ayvens'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 (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-200.87936+12805.645*0.8)/783.512
=10.63

* 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 $10.99 mean?
Ayvens (ALLDF) has a Intrinsic Value: Projected FCF of $10.99 as of Aug. 20, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Ayvens and its competitors. This is 801% above median its historical median of 1.22. Over the past decade, Ayvens' Intrinsic Value: Projected FCF has ranged from 1.14 to 1.32. According to the industry distribution chart, Ayvens ranks #435 out of 682 companies in the Business Services industry, placing it in the top 63.8%.
Is Ayvens' Intrinsic Value: Projected FCF too high?
Ayvens' current Intrinsic Value: Projected FCF of $10.99 is 801% above median its 10-year median of 1.22. Over the past 10 years, this metric has ranged from a low of 1.14 to a high of 1.32. The Business Services industry median Intrinsic Value: Projected FCF is 0.88. Ayvens' value of $10.99 is 1156% above this industry median. Based on the distribution chart, Ayvens ranks #435 out of 682 companies in the Business Services industry, which is below the industry midpoint. Overall, Ayvens has a GF Score™ of 82/100, reflecting its overall financial health beyond just this single metric.
How does Ayvens' Intrinsic Value: Projected FCF compare to URI and SUNB?
According to the Business Services industry distribution chart, Ayvens ranks #435 out of 682 companies for Intrinsic Value: Projected FCF. This places Ayvens in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.88. Ayvens' value of $10.99 is 1156% above this benchmark. Historically, Ayvens' own Intrinsic Value: Projected FCF has ranged from 1.14 to 1.32 over the past decade. While the company's 10-year median is 1.22 vs. the industry median of 0.88, Ayvens has consistently been above the industry average. 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 Business Services company?
The median Intrinsic Value: Projected FCF among Business Services companies is 0.88, based on 682 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. Ayvens's current Intrinsic Value: Projected FCF of $10.99 is 1156% 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 Ayvens and its competitors. For the Business Services industry, the median Intrinsic Value: Projected FCF is 0.88 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Ayvens's current Intrinsic Value: Projected FCF is $10.99, which is 801% above median its own 10-year median of 1.22. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ayvens stock overvalued right now?
Ayvens (ALLDF) has a current Intrinsic Value: Projected FCF of $10.99. The stock's GF Value™ is $10.59, compared to a current price of $14.00 — trading 32.2% above its estimated fair value. The current Intrinsic Value: Projected FCF is $10.99, which is 801% above median its 10-year median of 1.22 and 1156% above the Business Services industry median of 0.88. Ayvens' overall GF Score™ is 82/100 with 9 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 Ayvens (ALLDF), the current Intrinsic Value: Projected FCF is $10.99 as of Aug. 20, 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 Ayvens (ALLDF) Overvalued in 2026?

Based on GuruFocus' analysis, Ayvens stock appears to be overvalued. The current stock price of $14.00 is trading 32.2% above its estimated GF Value™ of $10.59.

Key valuation signals for ALLDF:

  • Intrinsic Value: Projected FCF: $10.99 (801% above median its 10-year median of 1.22)
  • GF Value™: $10.59 vs. price of $14.00 (32.2% above fair value)
  • GF Score™: 82/100 with 9 warning signs
  • Industry Position: 1156% above the Business Services median (#435 of 682)

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


Ayvens Business Description

Address 17 Cours Valmy, Tour Granite, Puteaux-la-Defense, FRA, 92800
Ayvens SA is a full-service leasing and fleet management group. It offers a diverse range of passenger cars, light commercial vehicles, and options for electric vehicles. The group also provides insurance services. It provides clients with motor third-party liability, material damage insurance, as well as theft and passenger insurance. The company's segmentation comprises 4 regions: Region 1, Region 2, Region 3, and Region 4. The company derives key revenue from Region 2 and Region 3. The company generates revenue from leasing, servicing, and proceeds of car sales, with the majority of revenue deriving from leasing activity.
82GF Score

Get the complete analysis for ALLDF

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

$14.00
Price
$10.59
GF Value