CTTMF (Catena Media) Intrinsic Value: Projected FCF: $2.50 (As of Sep. 01, 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.

CTTMF Catena Media PLC CTTMF
72 GF Score
Price $0.20
GF Value $0.23
! 5 Warning Signs
View Full Analysis

What is Catena Media Intrinsic Value: Projected FCF?

Catena Media CTTMF 72 Intrinsic Value: Projected FCF is $2.50 as of Sep. 01, 2026. GuruFocus rates CTTMF with a GF Score™ of 72/100 and a GF Value™ of $0.23. The stock has 5 warning signs investors should review. Among 318 Interactive Media companies, Catena Media ranks better than 98.74% 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 (2026-09-01), Catena Media's Intrinsic Value: Projected FCF is $2.50. The stock price of Catena Media is $0.195. Therefore, Catena Media's Price-to-Intrinsic-Value-Projected-FCF of today is 0.1.

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

CTTMF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.04   Med: 0.7   Max: 44.36
Current: 0.08

During the past 12 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Catena Media was 44.36. The lowest was 0.04. And the median was 0.70.

CTTMF's Price-to-Projected-FCF is ranked better than
98.74% of 318 companies
in the Interactive Media industry
Industry Median: 1.015 vs CTTMF: 0.08

Catena Media  (OTCPK:CTTMF) 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.

Catena Media's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.195/3.8159947801511
=0.05

* 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.


Catena Media Intrinsic Value: Projected FCF Related Terms


Catena Media Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Catena Media'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.

Catena Media Intrinsic Value: Projected FCF Chart

Catena Media 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 0.63 1.88 3.17 6.40 4.46

Catena Media 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 13.21 11.06 4.46 3.41 2.68

CTTMF vs GOOGL, META, SPOT: Intrinsic Value: Projected FCF Comparison

For the Internet Content & Information subindustry, Catena Media'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.


Catena Media Price-to-Projected-FCF vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Catena Media's Price-to-Projected-FCF distribution charts can be found below:

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


CTTMF
72GF Score
Catena Media PLC CTTMF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Catena Media 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 Catena Media's Free Cash Flow(6 year avg) = $19.16.

Catena Media'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*19.16096+133.742*0.8)/75.842
=3.82

* 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 $2.50 mean?
Catena Media (CTTMF) has a Intrinsic Value: Projected FCF of $2.50 as of Sep. 01, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Catena Media and its competitors. According to the industry distribution chart, Catena Media ranks #4 out of 318 companies in the Interactive Media industry, placing it in the top 1.3%.
Is Catena Media's Intrinsic Value: Projected FCF too high?
Catena Media's current Intrinsic Value: Projected FCF is $2.50. The Interactive Media industry median Intrinsic Value: Projected FCF is 1.02. Catena Media's value of $2.50 is 146.3% above this industry median. Based on the distribution chart, Catena Media ranks #4 out of 318 companies in the Interactive Media industry, which is in the top quartile — a strong position relative to peers. Overall, Catena Media has a GF Score™ of 72/100, reflecting its overall financial health beyond just this single metric.
How does Catena Media's Intrinsic Value: Projected FCF compare to GOOGL and META?
According to the Interactive Media industry distribution chart, Catena Media ranks #4 out of 318 companies for Intrinsic Value: Projected FCF. This places Catena Media in the top 1% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.02. Catena Media's value of $2.50 is 146.3% 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 an Interactive Media company?
The median Intrinsic Value: Projected FCF among Interactive Media companies is 1.02, based on 318 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. Catena Media's current Intrinsic Value: Projected FCF of $2.50 is 146.3% 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 Catena Media and its competitors. For the Interactive Media industry, the median Intrinsic Value: Projected FCF is 1.02 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Catena Media's current Intrinsic Value: Projected FCF is $2.50. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Catena Media stock overvalued right now?
Catena Media (CTTMF) has a current Intrinsic Value: Projected FCF of $2.50. The stock's GF Value™ is $0.23, compared to a current price of $0.20 — trading 15.2% below its estimated fair value. The current Intrinsic Value: Projected FCF is $2.50 and 146.3% above the Interactive Media industry median of 1.02. Catena Media's overall GF Score™ is 72/100 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 Catena Media (CTTMF), the current Intrinsic Value: Projected FCF is $2.50 as of Sep. 01, 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 Catena Media (CTTMF) Overvalued in 2026?

Based on GuruFocus' analysis, Catena Media stock appears to be undervalued. The current stock price of $0.20 is trading 15.2% below its estimated GF Value™ of $0.23.

Key valuation signals for CTTMF:

  • Intrinsic Value: Projected FCF: $2.50
  • GF Value™: $0.23 vs. price of $0.20 (15.2% below fair value)
  • GF Score™: 72/100 with 5 warning signs
  • Industry Position: 146.3% above the Interactive Media median (#4 of 318)

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


Catena Media Business Description

Other Exchanges CTM:Sweden0RUE:UK
Address Quantum Place, Triq ix-Xatt, Ta’ Xbiex, Gzira, MLT, GZR 1052
Catena Media PLC is a European company engaged in performance marketing and lead generation on the Internet. Catena Media is active within the iGaming and Financial Services industries. The group operates in the following segments: Casino and Sports. The group attracts end-users and generates revenue by using three primary online marketing methodologies, namely, Generating organic traffic by search engine optimization (SEO), including acquisitions; Paid media by using pay-per-click (PPC) media channels; and Providing website users a slimmed-down version of content through subscriptions.
72GF Score

Get the complete analysis for CTTMF

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

$0.20
Price
$0.23
GF Value