Industrivarden AB (CHIX:INDUCS) Intrinsic Value: Projected FCF: kr550.62 (As of Sep. 04, 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:INDUCS Industrivarden AB CHIX:INDUCS
55 GF Score
Price kr519.40
GF Value kr814.23
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Industrivarden AB Intrinsic Value: Projected FCF?

Industrivarden AB CHIX:INDUCS 55 Intrinsic Value: Projected FCF is kr550.62 as of Sep. 04, 2026. GuruFocus rates CHIX:INDUCS with a GF Score™ of 55/100 and a GF Value™ of kr814.23 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 1,216 Asset Management companies, Industrivarden AB ranks worse than 51.56% 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 (2026-09-04), Industrivarden AB's Intrinsic Value: Projected FCF is kr550.62. The stock price of Industrivarden AB is kr519.40. Therefore, Industrivarden AB's Price-to-Intrinsic-Value-Projected-FCF of today is 0.9.

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

CHIX:INDUCs' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.75   Med: 0.88   Max: 1.13
Current: 0.94

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Industrivarden AB was 1.13. The lowest was 0.75. And the median was 0.88.

CHIX:INDUCs's Price-to-Projected-FCF is ranked worse than
51.56% of 1216 companies
in the Asset Management industry
Industry Median: 0.9 vs CHIX:INDUCs: 0.94

Industrivarden AB  (CHIX:INDUCs) 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.

Industrivarden 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
=519.40/576.16759474072
=0.90

* 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.


Industrivarden AB Intrinsic Value: Projected FCF Related Terms


Industrivarden AB Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Industrivarden 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.

Industrivarden AB Intrinsic Value: Projected FCF Chart

Industrivarden 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 332.83 317.16 366.83 419.61 482.17

Industrivarden 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 450.42 441.38 482.17 501.32 544.68

CHIX:INDUCS vs BLK, BX, KKR: Intrinsic Value: Projected FCF Comparison

For the Asset Management subindustry, Industrivarden 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.


Industrivarden AB Price-to-Projected-FCF vs Asset Management Industry

For the Asset Management industry and Financial Services sector, Industrivarden AB's Price-to-Projected-FCF distribution charts can be found below:

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


CHIX:INDUCS
55GF Score
Industrivarden AB CHIX:INDUCS
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Industrivarden 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 Industrivarden AB's Free Cash Flow(6 year avg) = kr7,289.28.

Industrivarden 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*7289.28+224297*0.8)/431.878
=576.17

* 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 kr550.62 mean?
Industrivarden AB (CHIX:INDUCS) has a Intrinsic Value: Projected FCF of kr550.62 as of Sep. 04, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Industrivarden AB and its competitors. According to the industry distribution chart, Industrivarden AB ranks #627 out of 1216 companies in the Asset Management industry, placing it in the top 51.6%.
Is Industrivarden AB's Intrinsic Value: Projected FCF too high?
Industrivarden AB's current Intrinsic Value: Projected FCF is kr550.62. Based on the distribution chart, Industrivarden AB ranks #627 out of 1216 companies in the Asset Management industry, which is below the industry midpoint. Overall, Industrivarden AB has a GF Score™ of 55/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Industrivarden AB's Intrinsic Value: Projected FCF compare to BLK and BX?
According to the Asset Management industry distribution chart, Industrivarden AB ranks #627 out of 1216 companies for Intrinsic Value: Projected FCF. This places Industrivarden AB in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.90. 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 Asset Management company?
The median Intrinsic Value: Projected FCF among Asset Management companies is 0.90, based on 1,216 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 Industrivarden AB and its competitors. For the Asset Management industry, the median Intrinsic Value: Projected FCF is 0.90 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Industrivarden AB's current Intrinsic Value: Projected FCF is kr550.62. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Industrivarden AB stock overvalued right now?
Based on GuruFocus' analysis, Industrivarden AB (CHIX:INDUCS) is currently considered Possible Value Trap. The stock's GF Value™ is kr814.23, compared to a current price of kr519.40 — trading 36.2% below its estimated fair value. The current Intrinsic Value: Projected FCF is kr550.62. Industrivarden AB's overall GF Score™ is 55/100 with 5 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 Industrivarden AB (CHIX:INDUCS), the current Intrinsic Value: Projected FCF is kr550.62 as of Sep. 04, 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 Industrivarden AB (CHIX:INDUCS) Overvalued in 2026?

Based on GuruFocus' analysis, Industrivarden AB stock appears to be undervalued. The current stock price of kr519.40 is trading 36.2% below its estimated GF Value™ of kr814.23. GuruFocus considers Industrivarden AB to be Possible Value Trap.

Key valuation signals for CHIX:INDUCS:

  • Intrinsic Value: Projected FCF: kr550.62
  • GF Value™: kr814.23 vs. price of kr519.40 (36.2% below fair value)
  • GF Score™: 55/100 with 5 warning signs

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


Industrivarden AB Business Description

Address Storgatan 10, Stockholm, SWE, 114 51
Industrivarden AB is a holding company that invests in and works long-term to develop and create value in its portfolio companies. Active ownership is exercised through sizable ownership stakes in a selection of listed companies with firm market positions, good cash flows, financial strength, and clear development capacity. Its stock offers exposure to a portfolio of companies with validated business models, a wide breadth of underlying business areas, and good value potential.
55GF Score

Get the complete analysis for CHIX:INDUCS

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

kr519.40
Price
kr814.23
GF Value