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.
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.
The historical rank and industry rank for Boyaa Interactive International's Intrinsic Value: Projected FCF or its related term are showing as below:
BOYAF'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.09 Med: 0.55 Max: 2.05
Current: 1
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Boyaa Interactive International was 2.05. The lowest was 0.09. And the median was 0.55.
BOYAF's Price-to-Projected-FCF is ranked worse than 54.88% of 328
companies
in the Interactive Media industry
Industry Median: 0.995
vs BOYAF: 1.00
Boyaa Interactive International (OTCPK:BOYAF) 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.
Boyaa Interactive International's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
0.37918
/
0.53606761957522
=
0.71
* 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.
Boyaa Interactive International Intrinsic Value: Projected FCF Related Terms
Boyaa Interactive International Intrinsic Value: Projected FCF Historical Data
* 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.
Boyaa Interactive International Intrinsic Value: Projected FCF Chart
BOYAF vs NTES, TTWO, RBLX: Intrinsic Value: Projected FCF Comparison
For the Electronic Gaming & Multimedia subindustry, Boyaa Interactive International'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.
Boyaa Interactive International Price-to-Projected-FCF vs Interactive Media Industry
For the Interactive Media industry and Communication Services sector, Boyaa Interactive International's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Boyaa Interactive International's Price-to-Projected-FCF falls into.
Boyaa Interactive International 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.
* 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 $0.38 mean?
Boyaa Interactive International (BOYAF) has a Intrinsic Value: Projected FCF of $0.38 as of Sep. 22, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Boyaa Interactive International and its competitors. According to the industry distribution chart, Boyaa Interactive International ranks #180 out of 328 companies in the Interactive Media industry, placing it in the top 54.9%.
Is Boyaa Interactive International's Intrinsic Value: Projected FCF too high?
Boyaa Interactive International's current Intrinsic Value: Projected FCF is $0.38. The Interactive Media industry median Intrinsic Value: Projected FCF is 1.00. Boyaa Interactive International's value of $0.38 is 61.8% below this industry median. Based on the distribution chart, Boyaa Interactive International ranks #180 out of 328 companies in the Interactive Media industry, which is below the industry midpoint. Overall, Boyaa Interactive International has a GF Score™ of 50/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Boyaa Interactive International's Intrinsic Value: Projected FCF compare to NTES and TTWO?
According to the Interactive Media industry distribution chart, Boyaa Interactive International ranks #180 out of 328 companies for Intrinsic Value: Projected FCF. This places Boyaa Interactive International in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.00. Boyaa Interactive International's value of $0.38 is 61.8% below this benchmark. 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 Interactive Media company?
The median Intrinsic Value: Projected FCF among Interactive Media companies is 1.00, based on 328 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. Boyaa Interactive International's current Intrinsic Value: Projected FCF of $0.38 is 61.8% below the industry median. 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 Boyaa Interactive International and its competitors. For the Interactive Media industry, the median Intrinsic Value: Projected FCF is 1.00 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Boyaa Interactive International's current Intrinsic Value: Projected FCF is $0.38. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Boyaa Interactive International stock overvalued right now?
Based on GuruFocus' analysis, Boyaa Interactive International (BOYAF) is currently considered Significantly Undervalued. The stock's GF Value™ is $0.61, compared to a current price of $0.38 — trading 37.8% below its estimated fair value. The current Intrinsic Value: Projected FCF is $0.38 and 61.8% below the Interactive Media industry median of 1.00. Boyaa Interactive International's overall GF Score™ is 50/100 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 Boyaa Interactive International (BOYAF), the current Intrinsic Value: Projected FCF is $0.38 as of Sep. 22, 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 Boyaa Interactive International (BOYAF) Overvalued in 2026?
Based on GuruFocus' analysis, Boyaa Interactive International stock appears to be undervalued.
The current stock price of $0.38 is trading 37.8% below its estimated GF Value™ of $0.61.
GuruFocus considers Boyaa Interactive International to be Significantly Undervalued.
Key valuation signals for BOYAF:
Intrinsic Value: Projected FCF: $0.38
GF Value™: $0.61 vs. price of $0.38 (37.8% below fair value)
Industry Position: 61.8% below the Interactive Media median (#180 of 328)
No single metric tells the full story. See the BOYAF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Boyaa Interactive International Ltd is an investment holding company. Along with its subsidiaries, the company is engaged in the development and operation of online card and board games, and is committed to promoting and developing Web3 game-related business. The group's reportable segments are the Online game related business, the Web3 related business, and the Property investment business. A majority of its revenue is generated from the Online game related business segment, which is engaged in mobile and computer games development, operations, and related advisory services. Geographically, the group's operations are substantially located in Hong Kong.
50GF Score
Get the complete analysis for BOYAF
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
BOYAF has been successfully added to your 
