Derichebourg (CHIX:DBGP) Intrinsic Value: Projected FCF: €16.96 (As of Sep. 16, 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.

CHIX:DBGP Derichebourg SA CHIX:DBGP
69 GF Score
Price €9.33
GF Value €5.27
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is Derichebourg Intrinsic Value: Projected FCF?

Derichebourg CHIX:DBGP +0.73% 69 Intrinsic Value: Projected FCF is €16.96 as of Sep. 16, 2026. GuruFocus rates CHIX:DBGP with a GF Score™ of 69/100 and a GF Value™ of €5.27 (Significantly Overvalued). The stock has 8 warning signs investors should review. Among 128 Waste Management companies, Derichebourg ranks better than 78.91% 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 (2026-09-16), Derichebourg's Intrinsic Value: Projected FCF is €16.96. The stock price of Derichebourg is €9.3275. Therefore, Derichebourg's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

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

CHIX:DBGp' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.23   Med: 0.31   Max: 0.97
Current: 0.55

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Derichebourg was 0.97. The lowest was 0.23. And the median was 0.31.

CHIX:DBGp's Price-to-Projected-FCF is ranked better than
78.91% of 128 companies
in the Waste Management industry
Industry Median: 1.295 vs CHIX:DBGp: 0.55

Derichebourg  (CHIX:DBGp) 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.

Derichebourg's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=9.3275/15.573703747753
=0.60

* 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.


Derichebourg Intrinsic Value: Projected FCF Related Terms


Derichebourg Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Derichebourg'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.

Derichebourg Intrinsic Value: Projected FCF Chart

Derichebourg Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 11.93 16.48 16.28 16.49 15.60

Derichebourg Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
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 16.56 17.64 16.53 15.60 15.49

CHIX:DBGP vs WM, RSG, WCN: Intrinsic Value: Projected FCF Comparison

For the Waste Management subindustry, Derichebourg'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.


Derichebourg Price-to-Projected-FCF vs Waste Management Industry

For the Waste Management industry and Industrials sector, Derichebourg's Price-to-Projected-FCF distribution charts can be found below:

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


CHIX:DBGP
69GF Score
Derichebourg SA CHIX:DBGP
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Derichebourg 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 Derichebourg's Free Cash Flow(6 year avg) = €135.40.

Derichebourg'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 (Sep25)*0.8)/Shares Outstanding (Diluted Average)
=(11.613375984848*135.4+1120.1*0.8)/158.506361
=15.57

* 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 €16.96 mean?
Derichebourg (CHIX:DBGP) has a Intrinsic Value: Projected FCF of €16.96 as of Sep. 16, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Derichebourg and its competitors. According to the industry distribution chart, Derichebourg ranks #27 out of 128 companies in the Waste Management industry, placing it in the top 21.1%.
Is Derichebourg's Intrinsic Value: Projected FCF too high?
Derichebourg's current Intrinsic Value: Projected FCF is €16.96. Based on the distribution chart, Derichebourg ranks #27 out of 128 companies in the Waste Management industry, which is in the top quartile — a strong position relative to peers. Overall, Derichebourg has a GF Score™ of 69/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Derichebourg's Intrinsic Value: Projected FCF compare to WM and RSG?
According to the Waste Management industry distribution chart, Derichebourg ranks #27 out of 128 companies for Intrinsic Value: Projected FCF. This places Derichebourg in the top 21% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.30. 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 Waste Management company?
The median Intrinsic Value: Projected FCF among Waste Management companies is 1.30, based on 128 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 Derichebourg and its competitors. For the Waste Management industry, the median Intrinsic Value: Projected FCF is 1.30 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Derichebourg's current Intrinsic Value: Projected FCF is €16.96. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Derichebourg stock overvalued right now?
Based on GuruFocus' analysis, Derichebourg (CHIX:DBGP) is currently considered Significantly Overvalued. The stock's GF Value™ is €5.27, compared to a current price of €9.33 — trading 77% above its estimated fair value. The current Intrinsic Value: Projected FCF is €16.96. Derichebourg's overall GF Score™ is 69/100 with 8 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 Derichebourg (CHIX:DBGP), the current Intrinsic Value: Projected FCF is €16.96 as of Sep. 16, 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 Derichebourg (CHIX:DBGP) Overvalued in 2026?

Based on GuruFocus' analysis, Derichebourg stock appears to be overvalued. The current stock price of €9.33 is trading 77% above its estimated GF Value™ of €5.27. GuruFocus considers Derichebourg to be Significantly Overvalued.

Key valuation signals for CHIX:DBGP:

  • Intrinsic Value: Projected FCF: €16.96
  • GF Value™: €5.27 vs. price of €9.33 (77% above fair value)
  • GF Score™: 69/100 with 8 warning signs

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


Derichebourg Business Description

Address 119 avenue du General Michel Bizot, Cedex 12, Paris, FRA, 75579
Derichebourg SA is a France-based company that offers environmental services. Its activities can be divided into two separate branches, the Environment Division and the Multiservices Division. The Environment Division's core business is the processing and disposal of waste, mainly metal waste and end-of-life products, with the recovery of secondary raw materials by using the appropriate processing methods. Derichebourg Multiservices, the group's Business Services arm, provides reception, cleaning, energy, property maintenance, and temporary staffing services separately or in tandem with the Derichebourg Group's waste management services.
69GF Score

Get the complete analysis for CHIX:DBGP

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

€9.33
Price
€5.27
GF Value