Protector Forsikring ASA (CHIX:PROTO) Intrinsic Value: Projected FCF: kr144.71 (As of Aug. 31, 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:PROTO Protector Forsikring ASA CHIX:PROTO
81 GF Score
Price kr485.60
GF Value kr377.09
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is Protector Forsikring ASA Intrinsic Value: Projected FCF?

Protector Forsikring ASA CHIX:PROTO 81 Intrinsic Value: Projected FCF is kr144.71 as of Aug. 31, 2026. GuruFocus rates CHIX:PROTO with a GF Score™ of 81/100 and a GF Value™ of kr377.09 (Modestly Overvalued). The stock has 5 warning signs investors should review. Among 396 Insurance companies, Protector Forsikring ASA ranks worse than 95.2% 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 (2026-08-31), Protector Forsikring ASA's Intrinsic Value: Projected FCF is kr144.71. The stock price of Protector Forsikring ASA is kr485.60. Therefore, Protector Forsikring ASA's Price-to-Intrinsic-Value-Projected-FCF of today is 3.4.

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

CHIX:PROTo' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.38   Med: 1.39   Max: 5.43
Current: 3.36

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Protector Forsikring ASA was 5.43. The lowest was 0.38. And the median was 1.39.

CHIX:PROTo's Price-to-Projected-FCF is ranked worse than
95.2% of 396 companies
in the Insurance industry
Industry Median: 0.76 vs CHIX:PROTo: 3.36

Protector Forsikring ASA  (CHIX:PROTo) 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.

Protector Forsikring ASA's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=485.60/144.83331370983
=3.35

* 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.


Protector Forsikring ASA Intrinsic Value: Projected FCF Related Terms


Protector Forsikring ASA Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Protector Forsikring ASA'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.

Protector Forsikring ASA Intrinsic Value: Projected FCF Chart

Protector Forsikring ASA 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 97.98 99.92 121.71 157.97 116.04

Protector Forsikring ASA 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 121.49 120.95 116.04 148.41 140.10

CHIX:PROTO vs FNF, RYAN, FAF: Intrinsic Value: Projected FCF Comparison

For the Insurance - Specialty subindustry, Protector Forsikring ASA'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.


Protector Forsikring ASA Price-to-Projected-FCF vs Insurance Industry

For the Insurance industry and Financial Services sector, Protector Forsikring ASA's Price-to-Projected-FCF distribution charts can be found below:

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


CHIX:PROTO
81GF Score
Protector Forsikring ASA CHIX:PROTO
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Protector Forsikring ASA 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 Protector Forsikring ASA's Free Cash Flow(6 year avg) = kr403.52.

Protector Forsikring ASA'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*403.51888+7409*0.8)/82.333
=144.83

* 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 kr144.71 mean?
Protector Forsikring ASA (CHIX:PROTO) has a Intrinsic Value: Projected FCF of kr144.71 as of Aug. 31, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Protector Forsikring ASA and its competitors. According to the industry distribution chart, Protector Forsikring ASA ranks #377 out of 396 companies in the Insurance industry, placing it in the top 95.2%.
Is Protector Forsikring ASA's Intrinsic Value: Projected FCF too high?
Protector Forsikring ASA's current Intrinsic Value: Projected FCF is kr144.71. Based on the distribution chart, Protector Forsikring ASA ranks #377 out of 396 companies in the Insurance industry, which is in the bottom quartile relative to peers. Overall, Protector Forsikring ASA has a GF Score™ of 81/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Protector Forsikring ASA's Intrinsic Value: Projected FCF compare to FNF and RYAN?
According to the Insurance industry distribution chart, Protector Forsikring ASA ranks #377 out of 396 companies for Intrinsic Value: Projected FCF. This places Protector Forsikring ASA in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.76. 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 Insurance company?
The median Intrinsic Value: Projected FCF among Insurance companies is 0.76, based on 396 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 Protector Forsikring ASA and its competitors. For the Insurance industry, the median Intrinsic Value: Projected FCF is 0.76 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Protector Forsikring ASA's current Intrinsic Value: Projected FCF is kr144.71. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Protector Forsikring ASA stock overvalued right now?
Based on GuruFocus' analysis, Protector Forsikring ASA (CHIX:PROTO) is currently considered Modestly Overvalued. The stock's GF Value™ is kr377.09, compared to a current price of kr485.60 — trading 28.8% above its estimated fair value. The current Intrinsic Value: Projected FCF is kr144.71. Protector Forsikring ASA's overall GF Score™ is 81/100 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 Protector Forsikring ASA (CHIX:PROTO), the current Intrinsic Value: Projected FCF is kr144.71 as of Aug. 31, 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 Protector Forsikring ASA (CHIX:PROTO) Overvalued in 2026?

Based on GuruFocus' analysis, Protector Forsikring ASA stock appears to be overvalued. The current stock price of kr485.60 is trading 28.8% above its estimated GF Value™ of kr377.09. GuruFocus considers Protector Forsikring ASA to be Modestly Overvalued.

Key valuation signals for CHIX:PROTO:

  • Intrinsic Value: Projected FCF: kr144.71
  • GF Value™: kr377.09 vs. price of kr485.60 (28.8% above fair value)
  • GF Score™: 81/100 with 5 warning signs

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


Protector Forsikring ASA Business Description

Address Stoperigata 2, PB 1351 Vika, Oslo, NOR, 0113
Protector Forsikring ASA developer of a general P&C and employee benefits insurance provider designed to deliver cost and quality leadership in the insurance industry. The company offers standardized insurance products, all core systems insourced and developed in-house, enabling brokers and businesses across multiple countries to access competitive pricing and a value-based performance culture.
81GF Score

Get the complete analysis for CHIX:PROTO

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

kr485.60
Price
kr377.09
GF Value