Promigas (BOG:PROMIGAS) Intrinsic Value: Projected FCF: COP3,294.99 (As of Sep. 02, 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.

BOG:PROMIGAS Promigas SA BOG:PROMIGAS
89 GF Score
Price COP6,260.00
GF Value COP6,662.49
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Promigas Intrinsic Value: Projected FCF?

Promigas BOG:PROMIGAS -1.88% 89 Intrinsic Value: Projected FCF is COP3,294.99 as of Sep. 02, 2026. GuruFocus rates BOG:PROMIGAS with a GF Score™ of 89/100 and a GF Value™ of COP6,662.49 (Fairly Valued). The stock has 6 warning signs investors should review. Among 381 Utilities - Regulated companies, Promigas ranks worse than 73.23% 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 (2026-09-02), Promigas's Intrinsic Value: Projected FCF is COP3,294.99. The stock price of Promigas is COP6260.00. Therefore, Promigas's Price-to-Intrinsic-Value-Projected-FCF of today is 1.9.

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

BOG:PROMIGAS' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1   Med: 2.17   Max: 3.87
Current: 1.9

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Promigas was 3.87. The lowest was 1.00. And the median was 2.17.

BOG:PROMIGAS's Price-to-Projected-FCF is ranked worse than
73.23% of 381 companies
in the Utilities - Regulated industry
Industry Median: 1.01 vs BOG:PROMIGAS: 1.90

Promigas  (BOG:PROMIGAS) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=6260.00/3294.9925368519
=1.90

* 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.


Promigas Intrinsic Value: Projected FCF Related Terms


Promigas Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Promigas'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.

Promigas Intrinsic Value: Projected FCF Chart

Promigas 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 3,326.08 4,354.69 3,882.48 3,605.43 3,610.80

Promigas Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 2,869.50 3,115.63 3,515.10 3,610.80 3,294.99

BOG:PROMIGAS vs ATO, NI, UGI: Intrinsic Value: Projected FCF Comparison

For the Utilities - Regulated Gas subindustry, Promigas'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.


Promigas Price-to-Projected-FCF vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Promigas's Price-to-Projected-FCF distribution charts can be found below:

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


BOG:PROMIGAS
89GF Score
Promigas SA BOG:PROMIGAS
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Promigas 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 Promigas's Free Cash Flow(6 year avg) = COP-95,651.08.

Promigas'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 (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(12.782718065916*-95651.0768+6202549.091*0.8)/1134.861
=3,294.99

* 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 COP3,294.99 mean?
Promigas (BOG:PROMIGAS) has a Intrinsic Value: Projected FCF of COP3,294.99 as of Sep. 02, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Promigas and its competitors. According to the industry distribution chart, Promigas ranks #279 out of 381 companies in the Utilities - Regulated industry, placing it in the top 73.2%.
Is Promigas' Intrinsic Value: Projected FCF too high?
Promigas' current Intrinsic Value: Projected FCF is COP3,294.99. Based on the distribution chart, Promigas ranks #279 out of 381 companies in the Utilities - Regulated industry, which is below the industry midpoint. Overall, Promigas has a GF Score™ of 89/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Promigas' Intrinsic Value: Projected FCF compare to ATO and NI?
According to the Utilities - Regulated industry distribution chart, Promigas ranks #279 out of 381 companies for Intrinsic Value: Projected FCF. This places Promigas 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 an Utilities - Regulated company?
The median Intrinsic Value: Projected FCF among Utilities - Regulated companies is 1.01, based on 381 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 Promigas and its competitors. For the Utilities - Regulated 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. Promigas's current Intrinsic Value: Projected FCF is COP3,294.99. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Promigas stock overvalued right now?
Based on GuruFocus' analysis, Promigas (BOG:PROMIGAS) is currently considered Fairly Valued. The stock's GF Value™ is COP6,662.49, compared to a current price of COP6,260.00 — trading 6% below its estimated fair value. The current Intrinsic Value: Projected FCF is COP3,294.99. Promigas' overall GF Score™ is 89/100 with 6 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 Promigas (BOG:PROMIGAS), the current Intrinsic Value: Projected FCF is COP3,294.99 as of Sep. 02, 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 Promigas (BOG:PROMIGAS) Overvalued in 2026?

Based on GuruFocus' analysis, Promigas stock appears to be undervalued. The current stock price of COP6,260.00 is trading 6% below its estimated GF Value™ of COP6,662.49. GuruFocus considers Promigas to be Fairly Valued.

Key valuation signals for BOG:PROMIGAS:

  • Intrinsic Value: Projected FCF: COP3,294.99
  • GF Value™: COP6,662.49 vs. price of COP6,260.00 (6% below fair value)
  • GF Score™: 89/100 with 6 warning signs

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


Promigas Business Description

Address Calle 66 No. 67 - 123, Barranquilla, COL
Promigas SA is engaged in the purchase, sale, transportation, distribution, exploitation and exploration of natural gas, oil and hydrocarbons in general and of gas, oil and all types of energy activities, including, but not limited to renewable, conventional and non-conventional. It can also sell or provide goods or services to third parties, either financial or non-financial, and to finance with its own resources the acquisition of goods or services by third parties. Its segments include Gas transportation, Gas distribution, Distribution and sale of gas and energy, Integrated solutions for the industry, and Non-bank financing. It derives the majority of revenue from Gas transportation segment.
89GF Score

Get the complete analysis for BOG:PROMIGAS

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

COP6,260.00
Price
COP6,662.49
GF Value