CMPNF (Champion Real Estate Investment Trust) Intrinsic Value: Projected FCF: $1.09 (As of Jul. 24, 2026) — 153% Above Median

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.

CMPNF Champion Real Estate Investment Trust CMPNF
29 GF Score
Price $0.34
GF Value $0.20
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Champion Real Estate Investment Trust Intrinsic Value: Projected FCF?

Champion Real Estate Investment Trust CMPNF 29 Intrinsic Value: Projected FCF is $1.09 as of Jul. 24, 2026, which is 153% above its 10-year median of 0.43. GuruFocus rates CMPNF with a GF Score™ of 29/100 and a GF Value™ of $0.20 (Significantly Overvalued). The stock has 6 warning signs investors should review. Among 619 REITs companies, Champion Real Estate Investment Trust ranks better than 87.72% 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 (2026-07-24), Champion Real Estate Investment Trust's Intrinsic Value: Projected FCF is $1.09. The stock price of Champion Real Estate Investment Trust is $0.342. Therefore, Champion Real Estate Investment Trust's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

The historical rank and industry rank for Champion Real Estate Investment Trust's Intrinsic Value: Projected FCF or its related term are showing as below:

CMPNF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.22   Med: 0.43   Max: 0.53
Current: 0.31

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Champion Real Estate Investment Trust was 0.53. The lowest was 0.22. And the median was 0.43.

CMPNF's Price-to-Projected-FCF is ranked better than
87.72% of 619 companies
in the REITs industry
Industry Median: 0.68 vs CMPNF: 0.31

Champion Real Estate Investment Trust  (OTCPK:CMPNF) 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.

Champion Real Estate Investment Trust's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.342/0.9103843516782
=0.38

* 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.


Champion Real Estate Investment Trust Intrinsic Value: Projected FCF Related Terms


Champion Real Estate Investment Trust Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Champion Real Estate Investment Trust'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.

Champion Real Estate Investment Trust Intrinsic Value: Projected FCF Chart

Champion Real Estate Investment Trust 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 1.06 1.10 1.12 1.12 0.76

Champion Real Estate Investment Trust Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 1.12 0.00 1.12 0.00 0.76

CMPNF vs SPG, O, KIM: Intrinsic Value: Projected FCF Comparison

For the REIT - Retail subindustry, Champion Real Estate Investment Trust'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.


Champion Real Estate Investment Trust Price-to-Projected-FCF vs REITs Industry

For the REITs industry and Real Estate sector, Champion Real Estate Investment Trust's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Champion Real Estate Investment Trust's Price-to-Projected-FCF falls into.


CMPNF
29GF Score
Champion Real Estate Investment Trust CMPNF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Champion Real Estate Investment Trust 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 Champion Real Estate Investment Trust's Free Cash Flow(6 year avg) = $157.34.

Champion Real Estate Investment Trust'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 (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*157.34485714286+5088.946*0.8)/6117.345
=0.91

* 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 $1.09 mean?
Champion Real Estate Investment Trust (CMPNF) has a Intrinsic Value: Projected FCF of $1.09 as of Jul. 24, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Champion Real Estate Investment Trust and its competitors. This is 153% above median its historical median of 0.43. Over the past decade, Champion Real Estate Investment Trust's Intrinsic Value: Projected FCF has ranged from 0.22 to 0.53. According to the industry distribution chart, Champion Real Estate Investment Trust ranks #76 out of 619 companies in the REITs industry, placing it in the top 12.3%.
Is Champion Real Estate Investment Trust's Intrinsic Value: Projected FCF too high?
Champion Real Estate Investment Trust's current Intrinsic Value: Projected FCF of $1.09 is 153% above median its 10-year median of 0.43. Over the past 10 years, this metric has ranged from a low of 0.22 to a high of 0.53. The REITs industry median Intrinsic Value: Projected FCF is 0.68. Champion Real Estate Investment Trust's value of $1.09 is 60.3% above this industry median. Based on the distribution chart, Champion Real Estate Investment Trust ranks #76 out of 619 companies in the REITs industry, which is in the top quartile — a strong position relative to peers. Overall, Champion Real Estate Investment Trust has a GF Score™ of 29/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Champion Real Estate Investment Trust's Intrinsic Value: Projected FCF compare to SPG and O?
According to the REITs industry distribution chart, Champion Real Estate Investment Trust ranks #76 out of 619 companies for Intrinsic Value: Projected FCF. This places Champion Real Estate Investment Trust in the top 12% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.68. Champion Real Estate Investment Trust's value of $1.09 is 60.3% above this benchmark. Historically, Champion Real Estate Investment Trust's own Intrinsic Value: Projected FCF has ranged from 0.22 to 0.53 over the past decade. While the company's 10-year median is 0.43 vs. the industry median of 0.68, Champion Real Estate Investment Trust has consistently been above the industry average. 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 REITs company?
The median Intrinsic Value: Projected FCF among REITs companies is 0.68, based on 619 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. Champion Real Estate Investment Trust's current Intrinsic Value: Projected FCF of $1.09 is 60.3% above the industry median. 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 Champion Real Estate Investment Trust and its competitors. For the REITs industry, the median Intrinsic Value: Projected FCF is 0.68 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Champion Real Estate Investment Trust's current Intrinsic Value: Projected FCF is $1.09, which is 153% above median its own 10-year median of 0.43. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Champion Real Estate Investment Trust stock overvalued right now?
Based on GuruFocus' analysis, Champion Real Estate Investment Trust (CMPNF) is currently considered Significantly Overvalued. The stock's GF Value™ is $0.20, compared to a current price of $0.34 — trading 71% above its estimated fair value. The current Intrinsic Value: Projected FCF is $1.09, which is 153% above median its 10-year median of 0.43 and 60.3% above the REITs industry median of 0.68. Champion Real Estate Investment Trust's overall GF Score™ is 29/100 with 6 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 Champion Real Estate Investment Trust (CMPNF), the current Intrinsic Value: Projected FCF is $1.09 as of Jul. 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.

Is Champion Real Estate Investment Trust (CMPNF) Overvalued in 2026?

Based on GuruFocus' analysis, Champion Real Estate Investment Trust stock appears to be overvalued. The current stock price of $0.34 is trading 71% above its estimated GF Value™ of $0.20. GuruFocus considers Champion Real Estate Investment Trust to be Significantly Overvalued.

Key valuation signals for CMPNF:

  • Intrinsic Value: Projected FCF: $1.09 (153% above median its 10-year median of 0.43)
  • GF Value™: $0.20 vs. price of $0.34 (71% above fair value)
  • GF Score™: 29/100 with 6 warning signs
  • Industry Position: 60.3% above the REITs median (#76 of 619)

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


Champion Real Estate Investment Trust Business Description

Industry Real EstateREITs
Other Exchanges 02778:Hong KongQ9S:Germany
Address Great Eagle Centre, 23 Harbour Road, Suite 3008, 30th Floor, Wanchai, Hong Kong, HKG
Champion Real Estate Investment Trust, or Champion REIT, owns and invests in income-producing office and retail properties, with a focus on Grade A commercial properties in prime locations. The company has three segment Three Garden Road, Langham Place Office Tower and Langham Place Mall. The majority revenue is earn from Three Garden Road.
29GF Score

Get the complete analysis for CMPNF

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

$0.34
Price
$0.20
GF Value