Total Energies Marketing Maroc (CAS:TMA) Intrinsic Value: Projected FCF: MAD345.85 (As of Sep. 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.

CAS:TMA Total Energies Marketing Maroc CAS:TMA
75 GF Score
Price MAD1,525.00
GF Value MAD1,231.46
Valuation Modestly Overvalued
! 3 Warning Signs
View Full Analysis

What is Total Energies Marketing Maroc Intrinsic Value: Projected FCF?

Total Energies Marketing Maroc CAS:TMA -0.33% 75 Intrinsic Value: Projected FCF is MAD345.85 as of Sep. 06, 2026. GuruFocus rates CAS:TMA with a GF Score™ of 75/100 and a GF Value™ of MAD1,231.46 (Modestly Overvalued). The stock has 3 warning signs investors should review. Among 632 Oil & Gas companies, Total Energies Marketing Maroc ranks worse than 93.83% 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 (2026-09-06), Total Energies Marketing Maroc's Intrinsic Value: Projected FCF is MAD345.85. The stock price of Total Energies Marketing Maroc is MAD1525.00. Therefore, Total Energies Marketing Maroc's Price-to-Intrinsic-Value-Projected-FCF of today is 4.4.

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

CAS:TMA' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.29   Med: 1.61   Max: 5.56
Current: 4.41

During the past 12 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Total Energies Marketing Maroc was 5.56. The lowest was 1.29. And the median was 1.61.

CAS:TMA's Price-to-Projected-FCF is ranked worse than
93.83% of 632 companies
in the Oil & Gas industry
Industry Median: 0.86 vs CAS:TMA: 4.41

Total Energies Marketing Maroc  (CAS:TMA) 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.

Total Energies Marketing Maroc's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1525.00/345.84815055226
=4.41

* 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.


Total Energies Marketing Maroc Intrinsic Value: Projected FCF Related Terms


Total Energies Marketing Maroc Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Total Energies Marketing Maroc'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.

Total Energies Marketing Maroc Intrinsic Value: Projected FCF Chart

Total Energies Marketing Maroc 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 1,172.95 984.83 667.15 269.69 345.85

Total Energies Marketing Maroc Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 667.15 0.00 269.69 0.00 345.85

CAS:TMA vs MPC, VLO, PSX: Intrinsic Value: Projected FCF Comparison

For the Oil & Gas Refining & Marketing subindustry, Total Energies Marketing Maroc'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.


Total Energies Marketing Maroc Price-to-Projected-FCF vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Total Energies Marketing Maroc's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Total Energies Marketing Maroc's Price-to-Projected-FCF falls into.


CAS:TMA
75GF Score
Total Energies Marketing Maroc CAS:TMA
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Total Energies Marketing Maroc 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 Total Energies Marketing Maroc's Free Cash Flow(6 year avg) = MAD144.17.

Total Energies Marketing Maroc'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)
=(10.478948627719*144.16728571429+1984.665*0.8)/8.959
=345.85

* 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 MAD345.85 mean?
Total Energies Marketing Maroc (CAS:TMA) has a Intrinsic Value: Projected FCF of MAD345.85 as of Sep. 06, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Total Energies Marketing Maroc and its competitors. According to the industry distribution chart, Total Energies Marketing Maroc ranks #593 out of 632 companies in the Oil & Gas industry, placing it in the top 93.8%.
Is Total Energies Marketing Maroc's Intrinsic Value: Projected FCF too high?
Total Energies Marketing Maroc's current Intrinsic Value: Projected FCF is MAD345.85. Based on the distribution chart, Total Energies Marketing Maroc ranks #593 out of 632 companies in the Oil & Gas industry, which is in the bottom quartile relative to peers. Overall, Total Energies Marketing Maroc has a GF Score™ of 75/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Total Energies Marketing Maroc's Intrinsic Value: Projected FCF compare to MPC and VLO?
According to the Oil & Gas industry distribution chart, Total Energies Marketing Maroc ranks #593 out of 632 companies for Intrinsic Value: Projected FCF. This places Total Energies Marketing Maroc in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.86. 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 Oil & Gas company?
The median Intrinsic Value: Projected FCF among Oil & Gas companies is 0.86, based on 632 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 Total Energies Marketing Maroc and its competitors. For the Oil & Gas industry, the median Intrinsic Value: Projected FCF is 0.86 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Total Energies Marketing Maroc's current Intrinsic Value: Projected FCF is MAD345.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Total Energies Marketing Maroc stock overvalued right now?
Based on GuruFocus' analysis, Total Energies Marketing Maroc (CAS:TMA) is currently considered Modestly Overvalued. The stock's GF Value™ is MAD1,231.46, compared to a current price of MAD1,525.00 — trading 23.8% above its estimated fair value. The current Intrinsic Value: Projected FCF is MAD345.85. Total Energies Marketing Maroc's overall GF Score™ is 75/100 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 Total Energies Marketing Maroc (CAS:TMA), the current Intrinsic Value: Projected FCF is MAD345.85 as of Sep. 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 Total Energies Marketing Maroc (CAS:TMA) Overvalued in 2026?

Based on GuruFocus' analysis, Total Energies Marketing Maroc stock appears to be overvalued. The current stock price of MAD1,525.00 is trading 23.8% above its estimated GF Value™ of MAD1,231.46. GuruFocus considers Total Energies Marketing Maroc to be Modestly Overvalued.

Key valuation signals for CAS:TMA:

  • Intrinsic Value: Projected FCF: MAD345.85
  • GF Value™: MAD1,231.46 vs. price of MAD1,525.00 (23.8% above fair value)
  • GF Score™: 75/100 with 3 warning signs

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


Total Energies Marketing Maroc Business Description

Industry EnergyOil & Gas
Address 146, boulevard Zerktouni, Casablanca, MAR, 20000
Total Energies Marketing Maroc is an international oil and gas company. It is engaged in trade of oil, shale and their derivatives, greasy substances, simple or compound of mineral or organic origin, essential oils and all by-products of the materials. It engages in research, exploitation of oil fields, the acquisition of interests in existing companies, the purchase and sale of crude oil and finished products, and all industrial, mining, commercial, financial, and Real estate development.
75GF Score

Get the complete analysis for CAS:TMA

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

MAD1,525.00
Price
MAD1,231.46
GF Value