Supply Network (ASX:SNL) Intrinsic Value: Projected FCF: A$9.13 (As of Sep. 21, 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.

ASX:SNL Supply Network Ltd ASX:SNL
99 GF Score
Price A$34.14
GF Value A$37.61
Valuation Fairly Valued
View Full Analysis

What is Supply Network Intrinsic Value: Projected FCF?

Supply Network ASX:SNL -1.01% 99 Intrinsic Value: Projected FCF is A$9.13 as of Sep. 21, 2026. GuruFocus rates ASX:SNL with a GF Score™ of 99/100 and a GF Value™ of A$37.61 (Fairly Valued). Among 940 Vehicles & Parts companies, Supply Network ranks worse than 84.79% 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 (2026-09-21), Supply Network's Intrinsic Value: Projected FCF is A$9.13. The stock price of Supply Network is A$34.14. Therefore, Supply Network's Price-to-Intrinsic-Value-Projected-FCF of today is 3.7.

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

ASX:SNL' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.87   Med: 2.82   Max: 5.2
Current: 3.74

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Supply Network was 5.20. The lowest was 1.87. And the median was 2.82.

ASX:SNL's Price-to-Projected-FCF is ranked worse than
84.79% of 940 companies
in the Vehicles & Parts industry
Industry Median: 0.925 vs ASX:SNL: 3.74

Supply Network  (ASX:SNL) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=34.14/9.1281669591646
=3.74

* 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.


Supply Network Intrinsic Value: Projected FCF Related Terms


Supply Network Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Supply Network'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.

Supply Network Intrinsic Value: Projected FCF Chart

Supply Network 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 3.65 4.65 5.39 7.14 9.14

Supply Network 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 5.56 6.71 7.53 8.67 9.45

ASX:SNL vs ORLY, AZO, GPC: Intrinsic Value: Projected FCF Comparison

For the Auto Parts subindustry, Supply Network'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.


Supply Network Price-to-Projected-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Supply Network's Price-to-Projected-FCF distribution charts can be found below:

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


ASX:SNL
99GF Score
Supply Network Ltd ASX:SNL
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Supply Network 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 Supply Network's Free Cash Flow(6 year avg) = A$18.25.

Supply Network'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)
=(14.862653310476*18.254285714286+160.538*0.8)/43.791653
=9.13

* 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$9.13 mean?
Supply Network (ASX:SNL) has a Intrinsic Value: Projected FCF of A$9.13 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Supply Network and its competitors. According to the industry distribution chart, Supply Network ranks #797 out of 940 companies in the Vehicles & Parts industry, placing it in the top 84.8%.
Is Supply Network's Intrinsic Value: Projected FCF too high?
Supply Network's current Intrinsic Value: Projected FCF is A$9.13. Based on the distribution chart, Supply Network ranks #797 out of 940 companies in the Vehicles & Parts industry, which is in the bottom quartile relative to peers. Overall, Supply Network has a GF Score™ of 99/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Supply Network's Intrinsic Value: Projected FCF compare to ORLY and AZO?
According to the Vehicles & Parts industry distribution chart, Supply Network ranks #797 out of 940 companies for Intrinsic Value: Projected FCF. This places Supply Network in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.93. 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 Vehicles & Parts company?
The median Intrinsic Value: Projected FCF among Vehicles & Parts companies is 0.93, based on 940 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 Supply Network and its competitors. For the Vehicles & Parts industry, the median Intrinsic Value: Projected FCF is 0.93 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Supply Network's current Intrinsic Value: Projected FCF is A$9.13. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Supply Network stock overvalued right now?
Based on GuruFocus' analysis, Supply Network (ASX:SNL) is currently considered Fairly Valued. The stock's GF Value™ is A$37.61, compared to a current price of A$34.14 — trading 9.2% below its estimated fair value. The current Intrinsic Value: Projected FCF is A$9.13. Supply Network's overall GF Score™ is 99/100. 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 Supply Network (ASX:SNL), the current Intrinsic Value: Projected FCF is A$9.13 as of Sep. 21, 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 Supply Network (ASX:SNL) Overvalued in 2026?

Based on GuruFocus' analysis, Supply Network stock appears to be undervalued. The current stock price of A$34.14 is trading 9.2% below its estimated GF Value™ of A$37.61. GuruFocus considers Supply Network to be Fairly Valued.

Key valuation signals for ASX:SNL:

  • Intrinsic Value: Projected FCF: A$9.13
  • GF Value™: A$37.61 vs. price of A$34.14 (9.2% below fair value)
  • GF Score™: 99/100

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


Supply Network Business Description

Address 1 Turnbull Close, Pemulwuy, Sydney, NSW, AUS, 2145
Supply Network is a distributor of aftermarket truck and bus parts in Australia and New Zealand, operating under the Multispares brand. The company provides a range of services, including parts supply, procurement, and technical support for fleet operators. Supply Network's revenue has increasingly shifted toward truck parts, which we estimate accounts for at least 85% of sales. The company operates 24 distribution centers and branch sites across Australia and New Zealand.
99GF Score

Get the complete analysis for ASX:SNL

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

A$34.14
Price
A$37.61
GF Value