Gruvaktiebolaget Viscaria (CHIX:VISCS) Intrinsic Value: Projected FCF: kr-6.31 (As of Aug. 24, 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:VISCS Gruvaktiebolaget Viscaria CHIX:VISCS
9 GF Score
Price kr21.95
! 1 Warning Sign
View Full Analysis

What is Gruvaktiebolaget Viscaria Intrinsic Value: Projected FCF?

Gruvaktiebolaget Viscaria CHIX:VISCS +0.46% 9 Intrinsic Value: Projected FCF is kr-6.31 as of Aug. 24, 2026. GuruFocus rates CHIX:VISCS with a GF Score™ of 9/100. The stock has 1 warning sign investors should review. Among 652 Metals & Mining companies, Gruvaktiebolaget Viscaria ranks worse than 153374.08% 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 (2026-08-24), Gruvaktiebolaget Viscaria's Intrinsic Value: Projected FCF is kr-6.31. The stock price of Gruvaktiebolaget Viscaria is kr21.95. Therefore, Gruvaktiebolaget Viscaria's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Gruvaktiebolaget Viscaria was 33.99. The lowest was 3.63. And the median was 8.23.

CHIX:VISCs's Price-to-Projected-FCF is not ranked *
in the Metals & Mining industry.
Industry Median: 2.365
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Gruvaktiebolaget Viscaria  (CHIX:VISCs) 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.

Gruvaktiebolaget Viscaria's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=21.95/-6.3160205902224
=

* 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.


Gruvaktiebolaget Viscaria Intrinsic Value: Projected FCF Related Terms


Gruvaktiebolaget Viscaria Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Gruvaktiebolaget Viscaria'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.

Gruvaktiebolaget Viscaria Intrinsic Value: Projected FCF Chart

Gruvaktiebolaget Viscaria 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 0.00 0.00 0.00 -5.40

Gruvaktiebolaget Viscaria 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 0.00 0.00 -5.40 -6.42 -6.33

Gruvaktiebolaget Viscaria Intrinsic Value: Projected FCF Competitor Comparison

For the Other Industrial Metals & Mining subindustry, Gruvaktiebolaget Viscaria'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.


Gruvaktiebolaget Viscaria Price-to-Projected-FCF vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Gruvaktiebolaget Viscaria's Price-to-Projected-FCF distribution charts can be found below:

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


CHIX:VISCS
9GF Score
Gruvaktiebolaget Viscaria CHIX:VISCS
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Gruvaktiebolaget Viscaria 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 Gruvaktiebolaget Viscaria's Free Cash Flow(6 year avg) = kr-480.40.

Gruvaktiebolaget Viscaria'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*-480.39936+3765.4*0.8)/247.189
=-6.32

* 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 kr-6.31 mean?
Gruvaktiebolaget Viscaria (CHIX:VISCS) has a Intrinsic Value: Projected FCF of kr-6.31 as of Aug. 24, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Gruvaktiebolaget Viscaria and its competitors. According to the industry distribution chart, Gruvaktiebolaget Viscaria ranks #999999 out of 652 companies in the Metals & Mining industry.
Is Gruvaktiebolaget Viscaria's Intrinsic Value: Projected FCF too high?
Gruvaktiebolaget Viscaria's current Intrinsic Value: Projected FCF is kr-6.31. Based on the distribution chart, Gruvaktiebolaget Viscaria ranks #999999 out of 652 companies in the Metals & Mining industry, which is in the bottom quartile relative to peers. Overall, Gruvaktiebolaget Viscaria has a GF Score™ of 9/100, reflecting its overall financial health beyond just this single metric.
How does Gruvaktiebolaget Viscaria's Intrinsic Value: Projected FCF compare to competitors?
According to the Metals & Mining industry distribution chart, Gruvaktiebolaget Viscaria ranks #999999 out of 652 companies for Intrinsic Value: Projected FCF. This places Gruvaktiebolaget Viscaria in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.37. 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 Metals & Mining company?
The median Intrinsic Value: Projected FCF among Metals & Mining companies is 2.37, based on 652 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 Gruvaktiebolaget Viscaria and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.37 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Gruvaktiebolaget Viscaria's current Intrinsic Value: Projected FCF is kr-6.31. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Gruvaktiebolaget Viscaria stock overvalued right now?
Gruvaktiebolaget Viscaria (CHIX:VISCS) has a current Intrinsic Value: Projected FCF of kr-6.31. The current Intrinsic Value: Projected FCF is kr-6.31. Gruvaktiebolaget Viscaria's overall GF Score™ is 9/100 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 Gruvaktiebolaget Viscaria (CHIX:VISCS), the current Intrinsic Value: Projected FCF is kr-6.31 as of Aug. 24, 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.

Gruvaktiebolaget Viscaria Business Description

Address Viscariavagen 10, Kiruna, SWE, SE-981 99
Gruvaktiebolaget Viscaria is a mining company. Its operations are focused on the extraction of copper through the reopening of the Viscaria mine in Kiruna. Viscaria is a rich deposit and copper producer in Europe when mining starts. Minerals such as iron, zinc, gold, silver and cobalt are also included in the company's portfolio of resources. It operates in one operating segment, i.e. exploration for and evaluation of mineral resources. The company also holds development projects in Sweden- one in Arvidsjaur and one in Smedjebacken region.
9GF Score

Get the complete analysis for CHIX:VISCS

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

kr21.95
Price