GARO AB (CHIX:GAROS) Intrinsic Value: Projected FCF: kr44.64 (As of Sep. 21, 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:GAROS GARO AB CHIX:GAROS
59 GF Score
Price kr59.30
GF Value kr103.72
! 4 Warning Signs
View Full Analysis

What is GARO AB Intrinsic Value: Projected FCF?

GARO AB CHIX:GAROS 59 Intrinsic Value: Projected FCF is kr44.64 as of Sep. 21, 2026. GuruFocus rates CHIX:GAROS with a GF Score™ of 59/100 and a GF Value™ of kr103.72. The stock has 4 warning signs investors should review. Among 2,047 Industrial Products companies, GARO AB ranks better than 58.82% 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 (2026-09-21), GARO AB's Intrinsic Value: Projected FCF is kr44.64. The stock price of GARO AB is kr59.30. Therefore, GARO AB's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

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

CHIX:GAROs' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.09   Med: 2.88   Max: 8.87
Current: 1.33

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of GARO AB was 8.87. The lowest was 1.09. And the median was 2.88.

CHIX:GAROs's Price-to-Projected-FCF is ranked better than
58.82% of 2047 companies
in the Industrial Products industry
Industry Median: 1.7 vs CHIX:GAROs: 1.33

GARO AB  (CHIX:GAROs) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=59.30/11.567289425276
=5.13

* 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.


GARO AB Intrinsic Value: Projected FCF Related Terms


GARO AB Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for GARO AB'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.

GARO AB Intrinsic Value: Projected FCF Chart

GARO AB 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 26.09 25.23 19.22 - -

GARO AB Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 - - - - -

CHIX:GAROS vs VRT, BE, HUBB: Intrinsic Value: Projected FCF Comparison

For the Electrical Equipment & Parts subindustry, GARO AB'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.


GARO AB Price-to-Projected-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, GARO AB's Price-to-Projected-FCF distribution charts can be found below:

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


CHIX:GAROS
59GF Score
GARO AB CHIX:GAROS
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

GARO AB 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 GARO AB's Free Cash Flow(6 year avg) = kr19.09.

GARO AB'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 (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*19.088+495.8*0.8)/50
=11.57

* 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 kr44.64 mean?
GARO AB (CHIX:GAROS) has a Intrinsic Value: Projected FCF of kr44.64 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on GARO AB and its competitors. According to the industry distribution chart, GARO AB ranks #843 out of 2047 companies in the Industrial Products industry, placing it in the top 41.2%.
Is GARO AB's Intrinsic Value: Projected FCF too high?
GARO AB's current Intrinsic Value: Projected FCF is kr44.64. Based on the distribution chart, GARO AB ranks #843 out of 2047 companies in the Industrial Products industry, which is above the industry midpoint. Overall, GARO AB has a GF Score™ of 59/100, reflecting its overall financial health beyond just this single metric.
How does GARO AB's Intrinsic Value: Projected FCF compare to VRT and BE?
According to the Industrial Products industry distribution chart, GARO AB ranks #843 out of 2047 companies for Intrinsic Value: Projected FCF. This puts GARO AB in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.70. 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 Industrial Products company?
The median Intrinsic Value: Projected FCF among Industrial Products companies is 1.70, based on 2,047 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 GARO AB and its competitors. For the Industrial Products industry, the median Intrinsic Value: Projected FCF is 1.70 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. GARO AB's current Intrinsic Value: Projected FCF is kr44.64. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is GARO AB stock overvalued right now?
GARO AB (CHIX:GAROS) has a current Intrinsic Value: Projected FCF of kr44.64. The stock's GF Value™ is kr103.72, compared to a current price of kr59.30 — trading 42.8% below its estimated fair value. The current Intrinsic Value: Projected FCF is kr44.64. GARO AB's overall GF Score™ is 59/100 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 GARO AB (CHIX:GAROS), the current Intrinsic Value: Projected FCF is kr44.64 as of Sep. 21, 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 GARO AB (CHIX:GAROS) Overvalued in 2026?

Based on GuruFocus' analysis, GARO AB stock appears to be undervalued. The current stock price of kr59.30 is trading 42.8% below its estimated GF Value™ of kr103.72.

Key valuation signals for CHIX:GAROS:

  • Intrinsic Value: Projected FCF: kr44.64
  • GF Value™: kr103.72 vs. price of kr59.30 (42.8% below fair value)
  • GF Score™: 59/100 with 4 warning signs

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


GARO AB Business Description

Other Exchanges GARO:Sweden0REY:UK
Address Sodergatan 26, Box 203, Gnosjo, SWE, SE-335 33
GARO AB develops, manufactures, and supplies products and systems for the electrical installations industry under its own brand. The company has operations in Sweden, Norway, Ireland, Finland, UK. Germany, Poland, and other countries. It is organized into two business segments: GARO Electrification and GARO E-mobility. GARO has a broad product assortment and is a market leader within several product areas. The majority of its revenue comes from the GARO Electrification segment. The operations in the GARO Electrification segment (BA) comprise the Electrical distribution products, Project business, and Temporary Power product areas. The GARO E-mobility segment (BA) includes only the E-mobility product area. In addition to trading operations, it includes in-house production at two facilities.
59GF Score

Get the complete analysis for CHIX:GAROS

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

kr59.30
Price
kr103.72
GF Value