BAOS (Baosheng Media Group Holdings) Intrinsic Value: Projected FCF: $-28.12 (As of Aug. 06, 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.

BAOS Baosheng Media Group Holdings Ltd BAOS
46 GF Score
Price $0.58
GF Value $1.56
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is Baosheng Media Group Holdings Intrinsic Value: Projected FCF?

Baosheng Media Group Holdings BAOS +3.26% 46 Intrinsic Value: Projected FCF is $-28.12 as of Aug. 06, 2026. GuruFocus rates BAOS with a GF Score™ of 46/100 and a GF Value™ of $1.56 (Possible Value Trap). The stock has 4 warning signs investors should review. Among 616 Media - Diversified companies, Baosheng Media Group Holdings ranks worse than 162337.5% 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 (2026-08-06), Baosheng Media Group Holdings's Intrinsic Value: Projected FCF is $-28.12. The stock price of Baosheng Media Group Holdings is $0.577. Therefore, Baosheng Media Group Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

BAOS's Price-to-Projected-FCF is not ranked *
in the Media - Diversified industry.
Industry Median: 0.82
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Baosheng Media Group Holdings  (NAS:BAOS) 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.

Baosheng Media Group Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.577/-28.123553046247
=

* 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.


Baosheng Media Group Holdings Intrinsic Value: Projected FCF Related Terms


Baosheng Media Group Holdings Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Baosheng Media Group Holdings'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.

Baosheng Media Group Holdings Intrinsic Value: Projected FCF Chart

Baosheng Media Group Holdings Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial 0.00 0.00 0.00 -27.20 -28.12

Baosheng Media Group Holdings Semi-Annual Data
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 0.00 0.00 -27.20 0.00 -28.12

BAOS vs DRCT, HAO, TGNT: Intrinsic Value: Projected FCF Comparison

For the Advertising Agencies subindustry, Baosheng Media Group Holdings'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.


Baosheng Media Group Holdings Price-to-Projected-FCF vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Baosheng Media Group Holdings's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Baosheng Media Group Holdings's Price-to-Projected-FCF falls into.


BAOS
46GF Score
Baosheng Media Group Holdings Ltd BAOS
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Baosheng Media Group Holdings 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 Baosheng Media Group Holdings's Free Cash Flow(6 year avg) = $-4.81.

Baosheng Media Group Holdings'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 (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-4.8077142857143+3.287*0.8)/1.534
=-28.12

* 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 $-28.12 mean?
Baosheng Media Group Holdings (BAOS) has a Intrinsic Value: Projected FCF of $-28.12 as of Aug. 06, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Baosheng Media Group Holdings and its competitors. According to the industry distribution chart, Baosheng Media Group Holdings ranks #999999 out of 616 companies in the Media - Diversified industry.
Is Baosheng Media Group Holdings' Intrinsic Value: Projected FCF too high?
Baosheng Media Group Holdings' current Intrinsic Value: Projected FCF is $-28.12. Based on the distribution chart, Baosheng Media Group Holdings ranks #999999 out of 616 companies in the Media - Diversified industry, which is in the bottom quartile relative to peers. Overall, Baosheng Media Group Holdings has a GF Score™ of 46/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Baosheng Media Group Holdings' Intrinsic Value: Projected FCF compare to DRCT and HAO?
According to the Media - Diversified industry distribution chart, Baosheng Media Group Holdings ranks #999999 out of 616 companies for Intrinsic Value: Projected FCF. This places Baosheng Media Group Holdings in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.82. 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 Media - Diversified company?
The median Intrinsic Value: Projected FCF among Media - Diversified companies is 0.82, based on 616 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 Baosheng Media Group Holdings and its competitors. For the Media - Diversified industry, the median Intrinsic Value: Projected FCF is 0.82 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Baosheng Media Group Holdings's current Intrinsic Value: Projected FCF is $-28.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Baosheng Media Group Holdings stock overvalued right now?
Based on GuruFocus' analysis, Baosheng Media Group Holdings (BAOS) is currently considered Possible Value Trap. The stock's GF Value™ is $1.56, compared to a current price of $0.58 — trading 63% below its estimated fair value. The current Intrinsic Value: Projected FCF is $-28.12. Baosheng Media Group Holdings' overall GF Score™ is 46/100 with 4 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 Baosheng Media Group Holdings (BAOS), the current Intrinsic Value: Projected FCF is $-28.12 as of Aug. 06, 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 Baosheng Media Group Holdings (BAOS) Overvalued in 2026?

Based on GuruFocus' analysis, Baosheng Media Group Holdings stock appears to be undervalued. The current stock price of $0.58 is trading 63% below its estimated GF Value™ of $1.56. GuruFocus considers Baosheng Media Group Holdings to be Possible Value Trap.

Key valuation signals for BAOS:

  • Intrinsic Value: Projected FCF: $-28.12
  • GF Value™: $1.56 vs. price of $0.58 (63% below fair value)
  • GF Score™: 46/100 with 4 warning signs

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


Baosheng Media Group Holdings Business Description

Address Xishanhui, East Floor 5, Building No. 8, Shijingshan District, Beijing, CHN, 100041
Baosheng Media Group Holdings Ltd is a China-based online marketing solution provider. The company provides internet marketing, short-video and V-log marketing, content production and operation, e-commerce marketing, data platform services, and AI technology-related services. It also offers customized marketing solutions and channel marketing services through partnerships with internet platforms such as Tencent, Alibaba, ByteDance, and Kuaishou.
46GF Score

Get the complete analysis for BAOS

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

$0.58
Price
$1.56
GF Value