CAles Holdings (BOT:CAS) Intrinsic Value: Projected FCF: BWP15.01 (As of Sep. 14, 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.

BOT:CAS CA Sales Holdings Ltd BOT:CAS
100 GF Score
Price BWP14.15
GF Value BWP16.39
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is CAles Holdings Intrinsic Value: Projected FCF?

CAles Holdings BOT:CAS 100 Intrinsic Value: Projected FCF is BWP15.01 as of Sep. 14, 2026. GuruFocus rates BOT:CAS with a GF Score™ of 100/100 and a GF Value™ of BWP16.39 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 687 Business Services companies, CAles Holdings ranks worse than 54% 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 (2026-09-14), CAles Holdings's Intrinsic Value: Projected FCF is BWP15.01. The stock price of CAles Holdings is BWP14.15. Therefore, CAles Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 0.9.

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

BOT:CAS' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.71   Med: 1   Max: 1.24
Current: 0.94

During the past 10 years, the highest Price-to-Intrinsic-Value-Projected-FCF of CAles Holdings was 1.24. The lowest was 0.71. And the median was 1.00.

BOT:CAS's Price-to-Projected-FCF is ranked worse than
54% of 687 companies
in the Business Services industry
Industry Median: 0.85 vs BOT:CAS: 0.94

CAles Holdings  (BOT:CAS) 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.

CAles 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
=14.15/10.906031289218
=1.30

* 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.


CAles Holdings Intrinsic Value: Projected FCF Related Terms


CAles Holdings Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for CAles 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.

CAles Holdings Intrinsic Value: Projected FCF Chart

CAles Holdings 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 5.95 6.69 9.64 14.42

CAles Holdings Semi-Annual Data
Dec16 Dec17 Dec18 Dec19 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 0.00 9.64 0.00 14.42 0.00

BOT:CAS vs CTAS, CPRT, GPN: Intrinsic Value: Projected FCF Comparison

For the Specialty Business Services subindustry, CAles 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.


CAles Holdings Price-to-Projected-FCF vs Business Services Industry

For the Business Services industry and Industrials sector, CAles Holdings's Price-to-Projected-FCF distribution charts can be found below:

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


BOT:CAS
100GF Score
CA Sales Holdings Ltd BOT:CAS
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

CAles 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 CAles Holdings's Free Cash Flow(6 year avg) = BWP236.35.

CAles 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)
=(12.352161231452*236.354+2959.129*0.8)/484.758
=10.91

* 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 BWP15.01 mean?
CAles Holdings (BOT:CAS) has a Intrinsic Value: Projected FCF of BWP15.01 as of Sep. 14, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on CAles Holdings and its competitors. According to the industry distribution chart, CAles Holdings ranks #371 out of 687 companies in the Business Services industry, placing it in the top 54%.
Is CAles Holdings' Intrinsic Value: Projected FCF too high?
CAles Holdings' current Intrinsic Value: Projected FCF is BWP15.01. Based on the distribution chart, CAles Holdings ranks #371 out of 687 companies in the Business Services industry, which is below the industry midpoint. Overall, CAles Holdings has a GF Score™ of 100/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does CAles Holdings' Intrinsic Value: Projected FCF compare to CTAS and CPRT?
According to the Business Services industry distribution chart, CAles Holdings ranks #371 out of 687 companies for Intrinsic Value: Projected FCF. This places CAles Holdings in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.85. 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 Business Services company?
The median Intrinsic Value: Projected FCF among Business Services companies is 0.85, based on 687 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 CAles Holdings and its competitors. For the Business Services industry, the median Intrinsic Value: Projected FCF is 0.85 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. CAles Holdings's current Intrinsic Value: Projected FCF is BWP15.01. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CAles Holdings stock overvalued right now?
Based on GuruFocus' analysis, CAles Holdings (BOT:CAS) is currently considered Modestly Undervalued. The stock's GF Value™ is BWP16.39, compared to a current price of BWP14.15 — trading 13.7% below its estimated fair value. The current Intrinsic Value: Projected FCF is BWP15.01. CAles Holdings' overall GF Score™ is 100/100 with 3 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 CAles Holdings (BOT:CAS), the current Intrinsic Value: Projected FCF is BWP15.01 as of Sep. 14, 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 CAles Holdings (BOT:CAS) Overvalued in 2026?

Based on GuruFocus' analysis, CAles Holdings stock appears to be undervalued. The current stock price of BWP14.15 is trading 13.7% below its estimated GF Value™ of BWP16.39. GuruFocus considers CAles Holdings to be Modestly Undervalued.

Key valuation signals for BOT:CAS:

  • Intrinsic Value: Projected FCF: BWP15.01
  • GF Value™: BWP16.39 vs. price of BWP14.15 (13.7% below fair value)
  • GF Score™: 100/100 with 3 warning signs

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


CAles Holdings Business Description

Other Exchanges CAA:South Africa
Address 254 Hall Street, 1st Floor, Building C, Westend Office Park, Die Hoewes, Centurion, GT, ZAF, 0157
CA Sales Holdings Ltd operates within the Fast-Moving Consumer Goods industry and delivers services to blue-chip manufacturers. The services include warehousing and distribution, retail execution and advisory, retail support, training, and technology and data solutions. The company's geographical presence across Southern Africa operates in Botswana, Eswatini, Lesotho, Namibia, South Africa, and other countries. The company generates maximum revenue from the Botswana region.
100GF Score

Get the complete analysis for BOT:CAS

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

BWP14.15
Price
BWP16.39
GF Value