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.
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.
Cosmo Energy Holdings CoCSGYY 68 Intrinsic Value: Projected FCF is $9.45 as of Aug. 17, 2026, which is 1250% above its 10-year median of 0.70. GuruFocus rates CSGYY with a GF Score™ of 68/100 and a GF Value™ of $5.54. The stock has 3 warning signs investors should review. Among 627 Oil & Gas companies, Cosmo Energy Holdings Co ranks better than 64.43% 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.
The historical rank and industry rank for Cosmo Energy Holdings Co's Intrinsic Value: Projected FCF or its related term are showing as below:
CSGYY'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.52 Med: 0.7 Max: 0.8
Current: 0.66
During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Cosmo Energy Holdings Co was 0.80. The lowest was 0.52. And the median was 0.70.
CSGYY's Price-to-Projected-FCF is ranked better than 64.43% of 627
companies
in the Oil & Gas industry
Industry Median: 0.86
vs CSGYY: 0.66
Cosmo Energy Holdings Co (OTCPK:CSGYY) 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.
Cosmo Energy Holdings Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
6.2225
/
19.41544709782
=
0.32
* 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.
Cosmo Energy Holdings Co Intrinsic Value: Projected FCF Related Terms
Cosmo Energy Holdings Co Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Cosmo Energy Holdings Co'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.
Cosmo Energy Holdings Co Intrinsic Value: Projected FCF Chart
CSGYY vs XOM, CVX: Intrinsic Value: Projected FCF Comparison
For the Oil & Gas Integrated subindustry, Cosmo Energy Holdings Co'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.
Cosmo Energy Holdings Co Price-to-Projected-FCF vs Oil & Gas Industry
For the Oil & Gas industry and Energy sector, Cosmo Energy Holdings Co's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Cosmo Energy Holdings Co's Price-to-Projected-FCF falls into.
Cosmo Energy Holdings Co 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.
* 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 $9.45 mean?
Cosmo Energy Holdings Co (CSGYY) has a Intrinsic Value: Projected FCF of $9.45 as of Aug. 17, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Cosmo Energy Holdings Co and its competitors. This is 1250% above median its historical median of 0.70. Over the past decade, Cosmo Energy Holdings Co's Intrinsic Value: Projected FCF has ranged from 0.52 to 0.80. According to the industry distribution chart, Cosmo Energy Holdings Co ranks #223 out of 627 companies in the Oil & Gas industry, placing it in the top 35.6%.
Is Cosmo Energy Holdings Co's Intrinsic Value: Projected FCF too high?
Cosmo Energy Holdings Co's current Intrinsic Value: Projected FCF of $9.45 is 1250% above median its 10-year median of 0.70. Over the past 10 years, this metric has ranged from a low of 0.52 to a high of 0.80. The Oil & Gas industry median Intrinsic Value: Projected FCF is 0.86. Cosmo Energy Holdings Co's value of $9.45 is 998.8% above this industry median. Based on the distribution chart, Cosmo Energy Holdings Co ranks #223 out of 627 companies in the Oil & Gas industry, which is above the industry midpoint. Overall, Cosmo Energy Holdings Co has a GF Score™ of 68/100, reflecting its overall financial health beyond just this single metric.
How does Cosmo Energy Holdings Co's Intrinsic Value: Projected FCF compare to XOM and CVX?
According to the Oil & Gas industry distribution chart, Cosmo Energy Holdings Co ranks #223 out of 627 companies for Intrinsic Value: Projected FCF. This puts Cosmo Energy Holdings Co in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.86. Cosmo Energy Holdings Co's value of $9.45 is 998.8% above this benchmark. Historically, Cosmo Energy Holdings Co's own Intrinsic Value: Projected FCF has ranged from 0.52 to 0.80 over the past decade. While the company's 10-year median is 0.70 vs. the industry median of 0.86, Cosmo Energy Holdings Co 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 an Oil & Gas company?
The median Intrinsic Value: Projected FCF among Oil & Gas companies is 0.86, based on 627 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. Cosmo Energy Holdings Co's current Intrinsic Value: Projected FCF of $9.45 is 998.8% 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 Cosmo Energy Holdings Co and its competitors. For the Oil & Gas industry, the median Intrinsic Value: Projected FCF is 0.86 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Cosmo Energy Holdings Co's current Intrinsic Value: Projected FCF is $9.45, which is 1250% above median its own 10-year median of 0.70. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Cosmo Energy Holdings Co stock overvalued right now?
Cosmo Energy Holdings Co (CSGYY) has a current Intrinsic Value: Projected FCF of $9.45. The stock's GF Value™ is $5.54, compared to a current price of $6.22 — trading 12.3% above its estimated fair value. The current Intrinsic Value: Projected FCF is $9.45, which is 1250% above median its 10-year median of 0.70 and 998.8% above the Oil & Gas industry median of 0.86. Cosmo Energy Holdings Co's overall GF Score™ is 68/100 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 Cosmo Energy Holdings Co (CSGYY), the current Intrinsic Value: Projected FCF is $9.45 as of Aug. 17, 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 Cosmo Energy Holdings Co (CSGYY) Overvalued in 2026?
Based on GuruFocus' analysis, Cosmo Energy Holdings Co stock appears to be overvalued.
The current stock price of $6.22 is trading 12.3% above its estimated GF Value™ of $5.54.
Key valuation signals for CSGYY:
Intrinsic Value: Projected FCF: $9.45 (1250% above median its 10-year median of 0.70)
GF Value™: $5.54 vs. price of $6.22 (12.3% above fair value)
Industry Position: 998.8% above the Oil & Gas median (#223 of 627)
No single metric tells the full story. See the CSGYY stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Cosmo Energy Holdings Co Ltd is engaged in the oil, petrochemical, oil exploration and development, and renewable energy businesses. The group operates through four reportable segments: the Petroleum Business, which produces and sells gasoline, naphtha, kerosene, diesel, heavy oil, crude oil, lubricants, LPG, asphalt, and related products; the Petrochemical Business, which manufactures and sells petrochemical products such as ethylene, mixed xylene, paraxylene, benzene, toluene, and solvents; the Oil E&P Business, which develops, produces, and sells crude oil; and the Renewable Energy Business, which generates and supplies electricity produced from wind power. It generates the majority of its revenue from the Petroleum business segment.
68GF Score
Get the complete analysis for CSGYY
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
CSGYY has been successfully added to your 
