Invisio AB (CHIX:IVSOS) Intrinsic Value: Projected FCF: kr43.99 (As of Sep. 14, 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:IVSOS Invisio AB CHIX:IVSOS
90 GF Score
Price kr227.10
GF Value kr348.93
! 1 Warning Sign
View Full Analysis

What is Invisio AB Intrinsic Value: Projected FCF?

Invisio AB CHIX:IVSOS 90 Intrinsic Value: Projected FCF is kr43.99 as of Sep. 14, 2026. GuruFocus rates CHIX:IVSOS with a GF Score™ of 90/100 and a GF Value™ of kr348.93. The stock has 1 warning sign investors should review. Among 1,691 Hardware companies, Invisio AB ranks worse than 79.3% 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 (2026-09-14), Invisio AB's Intrinsic Value: Projected FCF is kr43.99. The stock price of Invisio AB is kr227.10. Therefore, Invisio AB's Price-to-Intrinsic-Value-Projected-FCF of today is 5.2.

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

CHIX:IVSOs' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 4.62   Med: 7.56   Max: 18.29
Current: 5.16

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Invisio AB was 18.29. The lowest was 4.62. And the median was 7.56.

CHIX:IVSOs's Price-to-Projected-FCF is ranked worse than
79.3% of 1691 companies
in the Hardware industry
Industry Median: 1.68 vs CHIX:IVSOs: 5.16

Invisio AB  (CHIX:IVSOs) 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.

Invisio 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
=227.10/44.362734620926
=5.12

* 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.


Invisio AB Intrinsic Value: Projected FCF Related Terms


Invisio AB Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Invisio 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.

Invisio AB Intrinsic Value: Projected FCF Chart

Invisio 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 21.20 21.17 37.75 33.00 57.41

Invisio 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 42.50 43.62 57.41 42.57 49.14

CHIX:IVSOS vs CSCO, MSI, LITE: Intrinsic Value: Projected FCF Comparison

For the Communication Equipment subindustry, Invisio 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.


Invisio AB Price-to-Projected-FCF vs Hardware Industry

For the Hardware industry and Technology sector, Invisio AB's Price-to-Projected-FCF distribution charts can be found below:

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


CHIX:IVSOS
90GF Score
Invisio AB CHIX:IVSOS
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Invisio 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 Invisio AB's Free Cash Flow(6 year avg) = kr74.91.

Invisio 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)
=(14.862653310476*74.912+1169.1*0.8)/46.180
=44.36

* 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 kr43.99 mean?
Invisio AB (CHIX:IVSOS) has a Intrinsic Value: Projected FCF of kr43.99 as of Sep. 14, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Invisio AB and its competitors. According to the industry distribution chart, Invisio AB ranks #1341 out of 1691 companies in the Hardware industry, placing it in the top 79.3%.
Is Invisio AB's Intrinsic Value: Projected FCF too high?
Invisio AB's current Intrinsic Value: Projected FCF is kr43.99. Based on the distribution chart, Invisio AB ranks #1341 out of 1691 companies in the Hardware industry, which is in the bottom quartile relative to peers. Overall, Invisio AB has a GF Score™ of 90/100, reflecting its overall financial health beyond just this single metric.
How does Invisio AB's Intrinsic Value: Projected FCF compare to CSCO and MSI?
According to the Hardware industry distribution chart, Invisio AB ranks #1341 out of 1691 companies for Intrinsic Value: Projected FCF. This places Invisio AB in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.68. 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 Hardware company?
The median Intrinsic Value: Projected FCF among Hardware companies is 1.68, based on 1,691 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 Invisio AB and its competitors. For the Hardware industry, the median Intrinsic Value: Projected FCF is 1.68 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Invisio AB's current Intrinsic Value: Projected FCF is kr43.99. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Invisio AB stock overvalued right now?
Invisio AB (CHIX:IVSOS) has a current Intrinsic Value: Projected FCF of kr43.99. The stock's GF Value™ is kr348.93, compared to a current price of kr227.10 — trading 34.9% below its estimated fair value. The current Intrinsic Value: Projected FCF is kr43.99. Invisio AB's overall GF Score™ is 90/100 with 1 warning sign 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 Invisio AB (CHIX:IVSOS), the current Intrinsic Value: Projected FCF is kr43.99 as of Sep. 14, 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 Invisio AB (CHIX:IVSOS) Overvalued in 2026?

Based on GuruFocus' analysis, Invisio AB stock appears to be undervalued. The current stock price of kr227.10 is trading 34.9% below its estimated GF Value™ of kr348.93.

Key valuation signals for CHIX:IVSOS:

  • Intrinsic Value: Projected FCF: kr43.99
  • GF Value™: kr348.93 vs. price of kr227.10 (34.9% below fair value)
  • GF Score™: 90/100 with 1 warning sign

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


Invisio AB Business Description

Address Stamholmen 157, Hvidovre, DNK, DK-2650
Invisio AB develops and markets developed, integrated communications systems that help professionals in noisy and mission-critical environments to work more safely and effectively while protecting their hearing. The solutions are marketed under the INVISIO and Racal Acoustics brands. The company operates in USA, France, UK, Italy, Sweden, Canada and Thailand.
90GF Score

Get the complete analysis for CHIX:IVSOS

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

kr227.10
Price
kr348.93
GF Value