AVI (AVILF) Intrinsic Value: Projected FCF: $5.45 (As of Aug. 26, 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.

AVILF AVI Ltd AVILF
91 GF Score
Price $6.93
GF Value $7.82
! 2 Warning Signs
View Full Analysis

What is AVI Intrinsic Value: Projected FCF?

AVI AVILF 91 Intrinsic Value: Projected FCF is $5.45 as of Aug. 26, 2026. GuruFocus rates AVILF with a GF Score™ of 91/100 and a GF Value™ of $7.82. The stock has 2 warning signs investors should review. Among 1,319 Consumer Packaged Goods companies, AVI ranks worse than 59.82% 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 (2026-08-26), AVI's Intrinsic Value: Projected FCF is $5.45. The stock price of AVI is $6.93. Therefore, AVI's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

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

AVILF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.14   Med: 1.44   Max: 2.43
Current: 1.27

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of AVI was 2.43. The lowest was 1.14. And the median was 1.44.

AVILF's Price-to-Projected-FCF is ranked worse than
59.82% of 1319 companies
in the Consumer Packaged Goods industry
Industry Median: 1.01 vs AVILF: 1.27

AVI  (OTCPK:AVILF) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=6.93/3.9792841487988
=1.74

* 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.


AVI Intrinsic Value: Projected FCF Related Terms


AVI Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for AVI'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.

AVI Intrinsic Value: Projected FCF Chart

AVI Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 4.83 5.81 6.07 4.78 5.02

AVI Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 4.78 0.00 5.02 0.00

AVILF vs KHC, GIS: Intrinsic Value: Projected FCF Comparison

For the Packaged Foods subindustry, AVI'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.


AVI Price-to-Projected-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, AVI's Price-to-Projected-FCF distribution charts can be found below:

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


AVILF
91GF Score
AVI Ltd AVILF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

AVI 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 AVI's Free Cash Flow(6 year avg) = $115.60.

AVI'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 (Jun25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*115.60471428571+300.054*0.8)/336.905
=3.98

* 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 $5.45 mean?
AVI (AVILF) has a Intrinsic Value: Projected FCF of $5.45 as of Aug. 26, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on AVI and its competitors. According to the industry distribution chart, AVI ranks #789 out of 1319 companies in the Consumer Packaged Goods industry, placing it in the top 59.8%.
Is AVI's Intrinsic Value: Projected FCF too high?
AVI's current Intrinsic Value: Projected FCF is $5.45. The Consumer Packaged Goods industry median Intrinsic Value: Projected FCF is 1.01. AVI's value of $5.45 is 439.6% above this industry median. Based on the distribution chart, AVI ranks #789 out of 1319 companies in the Consumer Packaged Goods industry, which is below the industry midpoint. Overall, AVI has a GF Score™ of 91/100, reflecting its overall financial health beyond just this single metric.
How does AVI's Intrinsic Value: Projected FCF compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, AVI ranks #789 out of 1319 companies for Intrinsic Value: Projected FCF. This places AVI in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.01. AVI's value of $5.45 is 439.6% 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 Consumer Packaged Goods company?
The median Intrinsic Value: Projected FCF among Consumer Packaged Goods companies is 1.01, based on 1,319 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. AVI's current Intrinsic Value: Projected FCF of $5.45 is 439.6% 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 AVI and its competitors. For the Consumer Packaged Goods industry, the median Intrinsic Value: Projected FCF is 1.01 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. AVI's current Intrinsic Value: Projected FCF is $5.45. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is AVI stock overvalued right now?
AVI (AVILF) has a current Intrinsic Value: Projected FCF of $5.45. The stock's GF Value™ is $7.82, compared to a current price of $6.93 — trading 11.4% below its estimated fair value. The current Intrinsic Value: Projected FCF is $5.45 and 439.6% above the Consumer Packaged Goods industry median of 1.01. AVI's overall GF Score™ is 91/100 with 2 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 AVI (AVILF), the current Intrinsic Value: Projected FCF is $5.45 as of Aug. 26, 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 AVI (AVILF) Overvalued in 2026?

Based on GuruFocus' analysis, AVI stock appears to be undervalued. The current stock price of $6.93 is trading 11.4% below its estimated GF Value™ of $7.82.

Key valuation signals for AVILF:

  • Intrinsic Value: Projected FCF: $5.45
  • GF Value™: $7.82 vs. price of $6.93 (11.4% below fair value)
  • GF Score™: 91/100 with 2 warning signs
  • Industry Position: 439.6% above the Consumer Packaged Goods median (#789 of 1319)

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


AVI Business Description

Other Exchanges AVI:South AfricaIZ6:Germany
Address 2 Harries Road, Illovo, Johannesburg, GT, ZAF, 2196
AVI Ltd owns and manages a portfolio of various brands, with various product categories such as hot beverages, biscuits and snacks, frozen food, personal care products, cosmetics, and fashion supplies. These brands share the group's IT, finance, human resources, logistics, marketing, and procurement services. Its reportable segments are: Food and Beverage brands (comprising Entyce Beverages, Snackworks, and I&J), Fashion brands (comprising its Personal Care and Footwear & Apparel brands), and Corporate. The majority of its revenue is generated from the Food and Beverage brands segment, which includes its brands offering tea, coffee, creamer, sweet and savoury biscuits, baked and fried potatoes, maize snacks, seafood, etc. Geographically, it generates maximum revenue from South Africa.
91GF Score

Get the complete analysis for AVILF

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

$6.93
Price
$7.82
GF Value