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.
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.
Hercules MetalsBADEF +6.30%35 Intrinsic Value: Projected FCF is $-0.17 as of Jul. 31, 2026. GuruFocus rates BADEF with a GF Score™ of 35/100. The stock has 2 warning signs investors should review. Among 643 Metals & Mining companies, Hercules Metals ranks worse than 155520.84% 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 (2026-07-31), Hercules Metals's Intrinsic Value: Projected FCF is $-0.17. The stock price of Hercules Metals is $0.5739. Therefore, Hercules Metals's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.
The historical rank and industry rank for Hercules Metals's Intrinsic Value: Projected FCF or its related term are showing as below:
BADEF's Price-to-Projected-FCF is not ranked *
in the Metals & Mining industry.
Industry Median: 2.09 * Ranked among companies with meaningful Price-to-Projected-FCF only.
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.
Hercules Metals's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
0.5739
/
-0.17880109261357
=
* 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.
Hercules Metals Intrinsic Value: Projected FCF Related Terms
Hercules Metals Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Hercules Metals'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.
BADEF vs EXK: Intrinsic Value: Projected FCF Comparison
For the Silver subindustry, Hercules Metals'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.
Hercules Metals Price-to-Projected-FCF vs Metals & Mining Industry
For the Metals & Mining industry and Basic Materials sector, Hercules Metals's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Hercules Metals's Price-to-Projected-FCF falls into.
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.
* 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 $-0.17 mean?
Hercules Metals (BADEF) has a Intrinsic Value: Projected FCF of $-0.17 as of Jul. 31, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Hercules Metals and its competitors. According to the industry distribution chart, Hercules Metals ranks #999999 out of 643 companies in the Metals & Mining industry.
Is Hercules Metals' Intrinsic Value: Projected FCF too high?
Hercules Metals' current Intrinsic Value: Projected FCF is $-0.17. Based on the distribution chart, Hercules Metals ranks #999999 out of 643 companies in the Metals & Mining industry, which is in the bottom quartile relative to peers. Overall, Hercules Metals has a GF Score™ of 35/100, reflecting its overall financial health beyond just this single metric.
How does Hercules Metals' Intrinsic Value: Projected FCF compare to EXK?
According to the Metals & Mining industry distribution chart, Hercules Metals ranks #999999 out of 643 companies for Intrinsic Value: Projected FCF. This places Hercules Metals in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.09. 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 2.09, based on 643 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 Hercules Metals and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.09 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Hercules Metals's current Intrinsic Value: Projected FCF is $-0.17. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hercules Metals stock overvalued right now?
Hercules Metals (BADEF) has a current Intrinsic Value: Projected FCF of $-0.17. The current Intrinsic Value: Projected FCF is $-0.17. Hercules Metals' overall GF Score™ is 35/100 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 Hercules Metals (BADEF), the current Intrinsic Value: Projected FCF is $-0.17 as of Jul. 31, 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.
Hercules Metals Corp is an exploration company focused on developing North America's newest porphyry copper district in Idaho, United States (the U.S.). Its 100% owned Hercules Project (the Hercules Property) located northwest of Cambridge, hosts the newly discovered Leviathan porphyry copper system, one of the important new discoveries in the region to date.
35GF Score
Get the complete analysis for BADEF
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
BADEF has been successfully added to your 
