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.
As of today (2026-08-24), Goldcrest Co's Intrinsic Value: Projected FCF is $-1.37. The stock price of Goldcrest Co is $20.55. Therefore, Goldcrest Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.
The historical rank and industry rank for Goldcrest Co'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 Goldcrest Co was 0.63. The lowest was 0.27. And the median was 0.30.
CDCTF's Price-to-Projected-FCF is not ranked *
in the Real Estate industry.
Industry Median: 0.63 * Ranked among companies with meaningful Price-to-Projected-FCF only.
Goldcrest Co (OTCPK:CDCTF) 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.
Goldcrest Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
20.55
/
1.4093277730375
=
14.58
* 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.
Goldcrest Co Intrinsic Value: Projected FCF Related Terms
Goldcrest Co Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Goldcrest Co'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.
Goldcrest Co Intrinsic Value: Projected FCF Competitor Comparison
For the Real Estate - Development subindustry, Goldcrest Co'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.
Goldcrest Co Price-to-Projected-FCF vs Real Estate Industry
For the Real Estate industry and Real Estate sector, Goldcrest Co's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Goldcrest Co's Price-to-Projected-FCF falls into.
Goldcrest Co 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 $-1.37 mean?
Goldcrest Co (CDCTF) has a Intrinsic Value: Projected FCF of $-1.37 as of Aug. 24, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Goldcrest Co and its competitors. Over the past decade, Goldcrest Co's Intrinsic Value: Projected FCF has ranged from 0.27 to 0.63. According to the industry distribution chart, Goldcrest Co ranks #999999 out of 1277 companies in the Real Estate industry.
Is Goldcrest Co's Intrinsic Value: Projected FCF too high?
Goldcrest Co's current Intrinsic Value: Projected FCF is $-1.37. Over the past 10 years, this metric has ranged from a low of 0.27 to a high of 0.63. Based on the distribution chart, Goldcrest Co ranks #999999 out of 1277 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, Goldcrest Co has a GF Score™ of 77/100, reflecting its overall financial health beyond just this single metric.
How does Goldcrest Co's Intrinsic Value: Projected FCF compare to competitors?
According to the Real Estate industry distribution chart, Goldcrest Co ranks #999999 out of 1277 companies for Intrinsic Value: Projected FCF. This places Goldcrest Co in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.63. Historically, Goldcrest Co's own Intrinsic Value: Projected FCF has ranged from 0.27 to 0.63 over the past decade. 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 Real Estate company?
The median Intrinsic Value: Projected FCF among Real Estate companies is 0.63, based on 1,277 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 Goldcrest Co and its competitors. For the Real Estate industry, the median Intrinsic Value: Projected FCF is 0.63 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Goldcrest Co's current Intrinsic Value: Projected FCF is $-1.37. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Goldcrest Co stock overvalued right now?
Goldcrest Co (CDCTF) has a current Intrinsic Value: Projected FCF of $-1.37. The stock's GF Value™ is $23.27, compared to a current price of $20.55 — trading 11.7% below its estimated fair value. The current Intrinsic Value: Projected FCF is $-1.37. Goldcrest Co's overall GF Score™ is 77/100 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 Goldcrest Co (CDCTF), the current Intrinsic Value: Projected FCF is $-1.37 as of Aug. 24, 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 Goldcrest Co (CDCTF) Overvalued in 2026?
Based on GuruFocus' analysis, Goldcrest Co stock appears to be undervalued.
The current stock price of $20.55 is trading 11.7% below its estimated GF Value™ of $23.27.
Key valuation signals for CDCTF:
Intrinsic Value: Projected FCF: $-1.37
GF Value™: $23.27 vs. price of $20.55 (11.7% below fair value)
No single metric tells the full story. See the CDCTF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Goldcrest Co Ltd is a property development company. It is engaged in the development and sale of condominiums in and around the Tokyo Metropolitan Area. The Company operates in three business segments such as Real Estate Sales, Real Estate Leasing, and Others. The Real Estate Sales segment deals with the development and marketing of condominiums such as Crest City, Crest Form series and Crest Residence. The Real Estate Leasing segment involves with office building and apartment leasing activities. The others segment offers real estate management services.
77GF Score
Get the complete analysis for CDCTF
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
CDCTF has been successfully added to your 
