Prodigy Gold NL (ASX:PRX) Intrinsic Value: Projected FCF: A$-0.20 (As of Aug. 30, 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.

What is Prodigy Gold NL Intrinsic Value: Projected FCF?

Prodigy Gold NL ASX:PRX -3.45% Intrinsic Value: Projected FCF is A$-0.20 as of Aug. 30, 2026. The stock has 2 warning signs investors should review. Among 653 Metals & Mining companies, Prodigy Gold NL ranks worse than 153139.2% 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 (2026-08-30), Prodigy Gold NL's Intrinsic Value: Projected FCF is A$-0.20. The stock price of Prodigy Gold NL is A$0.056. Therefore, Prodigy Gold NL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

ASX:PRX's Price-to-Projected-FCF is not ranked *
in the Metals & Mining industry.
Industry Median: 2.4
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Prodigy Gold NL  (ASX:PRX) 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.

Prodigy Gold NL's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.056/-0.20370980868187
=

* 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.


Prodigy Gold NL Intrinsic Value: Projected FCF Related Terms


Prodigy Gold NL Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Prodigy Gold NL'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.

Prodigy Gold NL Intrinsic Value: Projected FCF Chart

Prodigy Gold NL Annual Data
Trend Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25 Jun26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.78 -0.59 -0.49 -0.39 -0.20

Prodigy Gold NL 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 -0.49 0.00 -0.39 0.00 -0.20

ASX:PRX vs NEM, AU: Intrinsic Value: Projected FCF Comparison

For the Gold subindustry, Prodigy Gold NL'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.


Prodigy Gold NL Price-to-Projected-FCF vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Prodigy Gold NL's Price-to-Projected-FCF distribution charts can be found below:

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



Prodigy Gold NL 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 Prodigy Gold NL's Free Cash Flow(6 year avg) = A$-5.06.

Prodigy Gold NL'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)
=(14.166546309341*-5.0574285714286+6.457*0.8)/326.350
=-0.20

* 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 A$-0.20 mean?
Prodigy Gold NL (ASX:PRX) has a Intrinsic Value: Projected FCF of A$-0.20 as of Aug. 30, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Prodigy Gold NL and its competitors. According to the industry distribution chart, Prodigy Gold NL ranks #999999 out of 653 companies in the Metals & Mining industry.
Is Prodigy Gold NL's Intrinsic Value: Projected FCF too high?
Prodigy Gold NL's current Intrinsic Value: Projected FCF is A$-0.20. Based on the distribution chart, Prodigy Gold NL ranks #999999 out of 653 companies in the Metals & Mining industry, which is in the bottom quartile relative to peers.
How does Prodigy Gold NL's Intrinsic Value: Projected FCF compare to NEM and AU?
According to the Metals & Mining industry distribution chart, Prodigy Gold NL ranks #999999 out of 653 companies for Intrinsic Value: Projected FCF. This places Prodigy Gold NL in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.40. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Metals & Mining company?
The median Intrinsic Value: Projected FCF among Metals & Mining companies is 2.40, based on 653 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Prodigy Gold NL and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.40 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Prodigy Gold NL's current Intrinsic Value: Projected FCF is A$-0.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Prodigy Gold NL stock overvalued right now?
Prodigy Gold NL (ASX:PRX) has a current Intrinsic Value: Projected FCF of A$-0.20. The current Intrinsic Value: Projected FCF is A$-0.20. 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 Prodigy Gold NL (ASX:PRX), the current Intrinsic Value: Projected FCF is A$-0.20 as of Aug. 30, 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.

Prodigy Gold NL Business Description

Address 67 Smith Street, Level 1, Darwin, NT, AUS, 0800
Prodigy Gold NL is a gold exploration company. Its exploration project portfolio comprises the Lake Mackay Project, Buccaneer Project, North Arunta Project, Hyperion Project, Tobruk and Monza JV Projects, Old Pirate Project, and Mineral Resource Statement. The group has one operating segment reportable as exploration.