CGSBF (Corporativo FraguaB de CV) Intrinsic Value: Projected FCF: $41.71 (As of Sep. 13, 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.

CGSBF Corporativo Fragua SAB de CV CGSBF
67 GF Score
Price $29.66
View Full Analysis

What is Corporativo FraguaB de CV Intrinsic Value: Projected FCF?

Corporativo FraguaB de CV CGSBF 67 Intrinsic Value: Projected FCF is $41.71 as of Sep. 13, 2026. GuruFocus rates CGSBF with a GF Score™ of 67/100. Among 347 Healthcare Providers & Services companies, Corporativo FraguaB de CV ranks better than 70.32% 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 (2026-09-13), Corporativo FraguaB de CV's Intrinsic Value: Projected FCF is $41.71. The stock price of Corporativo FraguaB de CV is $29.66448. Therefore, Corporativo FraguaB de CV's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

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

CGSBF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.63   Med: 1.61   Max: 2.55
Current: 0.71

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Corporativo FraguaB de CV was 2.55. The lowest was 0.63. And the median was 1.61.

CGSBF's Price-to-Projected-FCF is ranked better than
70.32% of 347 companies
in the Healthcare Providers & Services industry
Industry Median: 1.04 vs CGSBF: 0.71

Corporativo FraguaB de CV  (OTCPK:CGSBF) 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.

Corporativo FraguaB de CV's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=29.66448/
=

* 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.


Corporativo FraguaB de CV Intrinsic Value: Projected FCF Related Terms


Corporativo FraguaB de CV Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Corporativo FraguaB de CV'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.

Corporativo FraguaB de CV Intrinsic Value: Projected FCF Chart

Corporativo FraguaB de CV Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

Corporativo FraguaB de CV Semi-Annual Data
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
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 0.00 0.00 0.00 0.00 0.00

Corporativo FraguaB de CV Intrinsic Value: Projected FCF Competitor Comparison

For the Pharmaceutical Retailers subindustry, Corporativo FraguaB de CV'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.


Corporativo FraguaB de CV Price-to-Projected-FCF vs Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Corporativo FraguaB de CV's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Corporativo FraguaB de CV's Price-to-Projected-FCF falls into.


CGSBF
67GF Score
Corporativo Fragua SAB de CV CGSBF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Corporativo FraguaB de CV 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)


What does a Intrinsic Value: Projected FCF of $41.71 mean?
Corporativo FraguaB de CV (CGSBF) has a Intrinsic Value: Projected FCF of $41.71 as of Sep. 13, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Corporativo FraguaB de CV and its competitors. According to the industry distribution chart, Corporativo FraguaB de CV ranks #103 out of 347 companies in the Healthcare Providers & Services industry, placing it in the top 29.7%.
Is Corporativo FraguaB de CV's Intrinsic Value: Projected FCF too high?
Corporativo FraguaB de CV's current Intrinsic Value: Projected FCF is $41.71. The Healthcare Providers & Services industry median Intrinsic Value: Projected FCF is 1.04. Corporativo FraguaB de CV's value of $41.71 is 3910.6% above this industry median. Based on the distribution chart, Corporativo FraguaB de CV ranks #103 out of 347 companies in the Healthcare Providers & Services industry, which is above the industry midpoint. Overall, Corporativo FraguaB de CV has a GF Score™ of 67/100, reflecting its overall financial health beyond just this single metric.
How does Corporativo FraguaB de CV's Intrinsic Value: Projected FCF compare to competitors?
According to the Healthcare Providers & Services industry distribution chart, Corporativo FraguaB de CV ranks #103 out of 347 companies for Intrinsic Value: Projected FCF. This puts Corporativo FraguaB de CV in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.04. Corporativo FraguaB de CV's value of $41.71 is 3910.6% above 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 a Healthcare Providers & Services company?
The median Intrinsic Value: Projected FCF among Healthcare Providers & Services companies is 1.04, based on 347 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. Corporativo FraguaB de CV's current Intrinsic Value: Projected FCF of $41.71 is 3910.6% above 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 Corporativo FraguaB de CV and its competitors. For the Healthcare Providers & Services industry, the median Intrinsic Value: Projected FCF is 1.04 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Corporativo FraguaB de CV's current Intrinsic Value: Projected FCF is $41.71. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Corporativo FraguaB de CV stock overvalued right now?
Corporativo FraguaB de CV (CGSBF) has a current Intrinsic Value: Projected FCF of $41.71. The current Intrinsic Value: Projected FCF is $41.71 and 3910.6% above the Healthcare Providers & Services industry median of 1.04. Corporativo FraguaB de CV's overall GF Score™ is 67/100. 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 Corporativo FraguaB de CV (CGSBF), the current Intrinsic Value: Projected FCF is $41.71 as of Sep. 13, 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.

Corporativo FraguaB de CV Business Description

Other Exchanges FRAGUAB:Mexico
Address Avenue Enrique Diaz de Leon 261 Nte, Colonia Refugio, Sector Hidalgo, Guadalajara, MEX, 44600
Corporativo Fragua SAB de CV is engaged in the drug retail sector in Mexico. The company operates a network of pharmacies under the SuperFarmacia brand name, focusing on selling medicines, medical devices, and a variety of other products, including grocery items, exercise machines, perfumes, housewares, electronics, personal care products, toys, and photographic equipment.
67GF Score

Get the complete analysis for CGSBF

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

$29.66
Price