Netcompany Group AS (CHIX:NETCC) Intrinsic Value: Projected FCF: kr203.26 (As of Jul. 08, 2026) — 13361% Above Median


CHIX:NETCC Netcompany Group AS CHIX:NETCC
93 GF Score
Price kr301.80
GF Value kr406.63
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Netcompany Group AS Intrinsic Value: Projected FCF?

Netcompany Group AS CHIX:NETCC 93 Intrinsic Value: Projected FCF is kr203.26 as of Jul. 08, 2026, which is 100% below its 10-year median of 1.51. GuruFocus rates CHIX:NETCC with a GF Score™ of 93/100 and a GF Value™ of kr406.63 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 1,453 Software companies, Netcompany Group AS ranks worse than 53.41% 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 (2026-07-08), Netcompany Group AS's Intrinsic Value: Projected FCF is kr203.26. The stock price of Netcompany Group AS is kr301.80. Therefore, Netcompany Group AS's Price-to-Intrinsic-Value-Projected-FCF of today is 1.5.

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

CHIX:NETCc' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.09   Med: 1.51   Max: 2.25
Current: 1.48

During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Netcompany Group AS was 2.25. The lowest was 1.09. And the median was 1.51.

CHIX:NETCc's Price-to-Projected-FCF is ranked worse than
53.41% of 1453 companies
in the Software industry
Industry Median: 1.36 vs CHIX:NETCc: 1.48

Netcompany Group AS  (CHIX:NETCc) 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.

Netcompany Group AS's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=301.80/212.95515787917
=1.42

* 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.


Netcompany Group AS Intrinsic Value: Projected FCF Related Terms


Netcompany Group AS Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Netcompany Group AS'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.

Netcompany Group AS Intrinsic Value: Projected FCF Chart

Netcompany Group AS 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 0.00 130.41 222.53 248.14 226.23

Netcompany Group AS Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 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 310.58 257.99 228.86 226.23 201.84

CHIX:NETCC vs IBM, ACN, FISV: Intrinsic Value: Projected FCF Comparison

For the Information Technology Services subindustry, Netcompany Group AS'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.


Netcompany Group AS Price-to-Projected-FCF vs Software Industry

For the Software industry and Technology sector, Netcompany Group AS's Price-to-Projected-FCF distribution charts can be found below:

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


CHIX:NETCC
93GF Score
Netcompany Group AS CHIX:NETCC
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Netcompany Group AS 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 Netcompany Group AS's Free Cash Flow(6 year avg) = kr478.73.

Netcompany Group AS'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 (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*478.728+3404.2*0.8)/46.200
=212.96

* 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 kr203.26 mean?
Netcompany Group AS (CHIX:NETCC) has a Intrinsic Value: Projected FCF of kr203.26 as of Jul. 08, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Netcompany Group AS and its competitors. This is 13361% above median its historical median of 1.51. Over the past decade, Netcompany Group AS's Intrinsic Value: Projected FCF has ranged from 1.09 to 2.25. According to the industry distribution chart, Netcompany Group AS ranks #776 out of 1453 companies in the Software industry, placing it in the top 53.4%.
Is Netcompany Group AS's Intrinsic Value: Projected FCF too high?
Netcompany Group AS's current Intrinsic Value: Projected FCF of kr203.26 is 13361% above median its 10-year median of 1.51. Over the past 10 years, this metric has ranged from a low of 1.09 to a high of 2.25. Based on the distribution chart, Netcompany Group AS ranks #776 out of 1453 companies in the Software industry, which is below the industry midpoint. Overall, Netcompany Group AS has a GF Score™ of 93/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Netcompany Group AS's Intrinsic Value: Projected FCF compare to IBM and ACN?
According to the Software industry distribution chart, Netcompany Group AS ranks #776 out of 1453 companies for Intrinsic Value: Projected FCF. This places Netcompany Group AS in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.36. Historically, Netcompany Group AS's own Intrinsic Value: Projected FCF has ranged from 1.09 to 2.25 over the past decade. 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 Software company?
The median Intrinsic Value: Projected FCF among Software companies is 1.36, based on 1,453 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 Netcompany Group AS and its competitors. For the Software industry, the median Intrinsic Value: Projected FCF is 1.36 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Netcompany Group AS's current Intrinsic Value: Projected FCF is kr203.26, which is 13361% above median its own 10-year median of 1.51. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Netcompany Group AS stock overvalued right now?
Based on GuruFocus' analysis, Netcompany Group AS (CHIX:NETCC) is currently considered Modestly Undervalued. The stock's GF Value™ is kr406.63, compared to a current price of kr301.80 — trading 25.8% below its estimated fair value. The current Intrinsic Value: Projected FCF is kr203.26, which is 13361% above median its 10-year median of 1.51. Netcompany Group AS's overall GF Score™ is 93/100 with 3 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 Netcompany Group AS (CHIX:NETCC), the current Intrinsic Value: Projected FCF is kr203.26 as of Jul. 08, 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 Netcompany Group AS (CHIX:NETCC) Overvalued in 2026?

Based on GuruFocus' analysis, Netcompany Group AS stock appears to be undervalued. The current stock price of kr301.80 is trading 25.8% below its estimated GF Value™ of kr406.63. GuruFocus considers Netcompany Group AS to be Modestly Undervalued.

Key valuation signals for CHIX:NETCC:

  • Intrinsic Value: Projected FCF: kr203.26 (13361% above median its 10-year median of 1.51)
  • GF Value™: kr406.63 vs. price of kr301.80 (25.8% below fair value)
  • GF Score™: 93/100 with 3 warning signs

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


Netcompany Group AS Business Description

Other Exchanges 0YH9:UKNETC:Denmark
Address Strandgade 3, Copenhagen, DNK, 1401
Netcompany Group AS is an information technology services company. The company is engaged in delivering business-critical IT solutions to large Public and Private sector customers and supporting them in their digital transformation journeys. Its offerings include software solutions and digital platforms such as Pulse, Easley AI and Solon Tax among others. The company's business segments are Denmark, SEE & EUI, the United Kingdom, Norway, the Netherlands and Banking Services. It generates the majority of revenue from the Denmark segment.
93GF Score

Get the complete analysis for CHIX:NETCC

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

kr301.80
Price
kr406.63
GF Value