CSNVF (Corbion NV) Intrinsic Value: Projected FCF: $8.97 (As of Sep. 14, 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.

CSNVF Corbion NV CSNVF
77 GF Score
Price $22.88
GF Value $21.09
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Corbion NV Intrinsic Value: Projected FCF?

Corbion NV CSNVF 77 Intrinsic Value: Projected FCF is $8.97 as of Sep. 14, 2026. GuruFocus rates CSNVF with a GF Score™ of 77/100 and a GF Value™ of $21.09 (Fairly Valued). The stock has 5 warning signs investors should review. Among 1,158 Chemicals companies, Corbion NV ranks worse than 70.21% 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 (2026-09-14), Corbion NV's Intrinsic Value: Projected FCF is $8.97. The stock price of Corbion NV is $22.88. Therefore, Corbion NV's Price-to-Intrinsic-Value-Projected-FCF of today is 2.6.

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

CSNVF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.34   Med: 2.54   Max: 5.14
Current: 2.55

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Corbion NV was 5.14. The lowest was 1.34. And the median was 2.54.

CSNVF's Price-to-Projected-FCF is ranked worse than
70.21% of 1158 companies
in the Chemicals industry
Industry Median: 1.36 vs CSNVF: 2.55

Corbion NV  (OTCPK:CSNVF) 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.

Corbion NV's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=22.88/10.46740014143
=2.19

* 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.


Corbion NV Intrinsic Value: Projected FCF Related Terms


Corbion NV Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Corbion NV'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.

Corbion NV Intrinsic Value: Projected FCF Chart

Corbion NV 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 12.46 5.84 5.16 8.00 9.99

Corbion NV Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 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 8.00 0.00 9.99 0.00

CSNVF vs LIN, SHW, ECL: Intrinsic Value: Projected FCF Comparison

For the Specialty Chemicals subindustry, Corbion NV'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.


Corbion NV Price-to-Projected-FCF vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, Corbion NV's Price-to-Projected-FCF distribution charts can be found below:

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


CSNVF
77GF Score
Corbion NV CSNVF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Corbion NV 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 Corbion NV's Free Cash Flow(6 year avg) = $-7.65.

Corbion NV'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)
=(10.336311950585*-7.654+869.555*0.8)/58.900
=10.47

* 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 $8.97 mean?
Corbion NV (CSNVF) has a Intrinsic Value: Projected FCF of $8.97 as of Sep. 14, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Corbion NV and its competitors. According to the industry distribution chart, Corbion NV ranks #813 out of 1158 companies in the Chemicals industry, placing it in the top 70.2%.
Is Corbion NV's Intrinsic Value: Projected FCF too high?
Corbion NV's current Intrinsic Value: Projected FCF is $8.97. The Chemicals industry median Intrinsic Value: Projected FCF is 1.36. Corbion NV's value of $8.97 is 559.6% above this industry median. Based on the distribution chart, Corbion NV ranks #813 out of 1158 companies in the Chemicals industry, which is below the industry midpoint. Overall, Corbion NV has a GF Score™ of 77/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Corbion NV's Intrinsic Value: Projected FCF compare to LIN and SHW?
According to the Chemicals industry distribution chart, Corbion NV ranks #813 out of 1158 companies for Intrinsic Value: Projected FCF. This places Corbion NV in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.36. Corbion NV's value of $8.97 is 559.6% above this benchmark. 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 Chemicals company?
The median Intrinsic Value: Projected FCF among Chemicals companies is 1.36, based on 1,158 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. Corbion NV's current Intrinsic Value: Projected FCF of $8.97 is 559.6% 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 Corbion NV and its competitors. For the Chemicals 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. Corbion NV's current Intrinsic Value: Projected FCF is $8.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Corbion NV stock overvalued right now?
Based on GuruFocus' analysis, Corbion NV (CSNVF) is currently considered Fairly Valued. The stock's GF Value™ is $21.09, compared to a current price of $22.88 — trading 8.5% above its estimated fair value. The current Intrinsic Value: Projected FCF is $8.97 and 559.6% above the Chemicals industry median of 1.36. Corbion NV's overall GF Score™ is 77/100 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 Corbion NV (CSNVF), the current Intrinsic Value: Projected FCF is $8.97 as of Sep. 14, 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 Corbion NV (CSNVF) Overvalued in 2026?

Based on GuruFocus' analysis, Corbion NV stock appears to be overvalued. The current stock price of $22.88 is trading 8.5% above its estimated GF Value™ of $21.09. GuruFocus considers Corbion NV to be Fairly Valued.

Key valuation signals for CSNVF:

  • Intrinsic Value: Projected FCF: $8.97
  • GF Value™: $21.09 vs. price of $22.88 (8.5% above fair value)
  • GF Score™: 77/100 with 5 warning signs
  • Industry Position: 559.6% above the Chemicals median (#813 of 1158)

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


Corbion NV Business Description

Address Piet Heinkade 127, Amsterdam, NH, NLD, 1019 GM
Corbion NV is a Netherlands-based company that produces food ingredients and biobased chemicals. The company distinguishes between the segments Functional Ingredients & Solutions and Health & Nutrition. It provides solutions for food preservation, health, and bioplastics through fermentation technology. Its products serve industries including food, pharmaceuticals, personal care, and packaging. Corbion focuses on innovation and sustainability to preserve food, health, and the planet. Geographically, it operates in The NEtherlands, Rest of EMEA, USA, Rest of Americas, and Asia, and derives a majority of its revenue from the U.S.
77GF Score

Get the complete analysis for CSNVF

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

$22.88
Price
$21.09
GF Value