BCTCF (OSL Group) Intrinsic Value: Projected FCF: $-0.31 (As of Sep. 11, 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.

BCTCF OSL Group Ltd BCTCF
73 GF Score
Price $1.50
GF Value $2.09
! 4 Warning Signs
View Full Analysis

What is OSL Group Intrinsic Value: Projected FCF?

OSL Group BCTCF 73 Intrinsic Value: Projected FCF is $-0.31 as of Sep. 11, 2026. GuruFocus rates BCTCF with a GF Score™ of 73/100 and a GF Value™ of $2.09. The stock has 4 warning signs investors should review. Among 511 Capital Markets companies, OSL Group ranks worse than 195694.52% 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 (2026-09-11), OSL Group's Intrinsic Value: Projected FCF is $-0.31. The stock price of OSL Group is $1.50. Therefore, OSL Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of OSL Group was 19.25. The lowest was 1.57. And the median was 2.65.

BCTCF's Price-to-Projected-FCF is not ranked *
in the Capital Markets industry.
Industry Median: 1.01
* Ranked among companies with meaningful Price-to-Projected-FCF only.

OSL Group  (OTCPK:BCTCF) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1.50/-0.30604686721484
=

* 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.


OSL Group Intrinsic Value: Projected FCF Related Terms


OSL Group Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for OSL Group'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.

OSL Group Intrinsic Value: Projected FCF Chart

OSL Group Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 -0.06 -0.08 -0.25 -0.29

OSL Group 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 0.00 -0.25 0.00 -0.29 0.00

BCTCF vs MS, GS, SCHW: Intrinsic Value: Projected FCF Comparison

For the Capital Markets subindustry, OSL Group'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.


OSL Group Price-to-Projected-FCF vs Capital Markets Industry

For the Capital Markets industry and Financial Services sector, OSL Group's Price-to-Projected-FCF distribution charts can be found below:

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


BCTCF
73GF Score
OSL Group Ltd BCTCF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

OSL Group 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 OSL Group's Free Cash Flow(6 year avg) = $-57.41.

OSL Group'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*-57.411571428571+422.414*0.8)/681.749
=-0.31

* 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 $-0.31 mean?
OSL Group (BCTCF) has a Intrinsic Value: Projected FCF of $-0.31 as of Sep. 11, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on OSL Group and its competitors. According to the industry distribution chart, OSL Group ranks #999999 out of 511 companies in the Capital Markets industry.
Is OSL Group's Intrinsic Value: Projected FCF too high?
OSL Group's current Intrinsic Value: Projected FCF is $-0.31. Based on the distribution chart, OSL Group ranks #999999 out of 511 companies in the Capital Markets industry, which is in the bottom quartile relative to peers. Overall, OSL Group has a GF Score™ of 73/100, reflecting its overall financial health beyond just this single metric.
How does OSL Group's Intrinsic Value: Projected FCF compare to MS and GS?
According to the Capital Markets industry distribution chart, OSL Group ranks #999999 out of 511 companies for Intrinsic Value: Projected FCF. This places OSL Group in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.01. 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 Capital Markets company?
The median Intrinsic Value: Projected FCF among Capital Markets companies is 1.01, based on 511 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 OSL Group and its competitors. For the Capital Markets 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. OSL Group's current Intrinsic Value: Projected FCF is $-0.31. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is OSL Group stock overvalued right now?
OSL Group (BCTCF) has a current Intrinsic Value: Projected FCF of $-0.31. The stock's GF Value™ is $2.09, compared to a current price of $1.50 — trading 28.2% below its estimated fair value. The current Intrinsic Value: Projected FCF is $-0.31. OSL Group's overall GF Score™ is 73/100 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 OSL Group (BCTCF), the current Intrinsic Value: Projected FCF is $-0.31 as of Sep. 11, 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 OSL Group (BCTCF) Overvalued in 2026?

Based on GuruFocus' analysis, OSL Group stock appears to be undervalued. The current stock price of $1.50 is trading 28.2% below its estimated GF Value™ of $2.09.

Key valuation signals for BCTCF:

  • Intrinsic Value: Projected FCF: $-0.31
  • GF Value™: $2.09 vs. price of $1.50 (28.2% below fair value)
  • GF Score™: 73/100 with 4 warning signs

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


OSL Group Business Description

Other Exchanges 00863:Hong Kong9D2:Germany
Address 33 Hysan Avenue, 39th Floor, Lee Garden One, Causeway Bay, Hong Kong, HKG
OSL Group Ltd is an investment holding company. Along with its subsidiaries, the company operates an insured and SFC-licensed digital assets and blockchain platform business in the Asia-Pacific region, which mainly includes an OTC trading business to trade digital assets with corporate and individual customers, and the provision of automated digital assets trading services through its proprietary platforms. It provides a comprehensive range of services, including brokerage, custody, exchange, and SaaS. The group's platform caters to institutional, professional, and retail investors, facilitating them to manage their digital assets. Geographically, it has its presence in Asia Pacific; and Europe.
73GF Score

Get the complete analysis for BCTCF

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

$1.50
Price
$2.09
GF Value