DAIPF (Daihen) Intrinsic Value: Projected FCF: $23.82 (As of Aug. 23, 2026) — 2147% 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.

DAIPF Daihen Corp DAIPF
85 GF Score
Price $51.55
GF Value $36.15
! 4 Warning Signs
View Full Analysis

What is Daihen Intrinsic Value: Projected FCF?

Daihen DAIPF 85 Intrinsic Value: Projected FCF is $23.82 as of Aug. 23, 2026, which is 2147% above its 10-year median of 1.06. GuruFocus rates DAIPF with a GF Score™ of 85/100 and a GF Value™ of $36.15. The stock has 4 warning signs investors should review. Among 2,033 Industrial Products companies, Daihen ranks worse than 58.34% 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 (2026-08-23), Daihen's Intrinsic Value: Projected FCF is $23.82. The stock price of Daihen is $51.55. Therefore, Daihen's Price-to-Intrinsic-Value-Projected-FCF of today is 2.2.

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

DAIPF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.77   Med: 1.06   Max: 2.41
Current: 2.16

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Daihen was 2.41. The lowest was 0.77. And the median was 1.06.

DAIPF's Price-to-Projected-FCF is ranked worse than
58.34% of 2033 companies
in the Industrial Products industry
Industry Median: 1.71 vs DAIPF: 2.16

Daihen  (OTCPK:DAIPF) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=51.55/40.417583613487
=1.28

* 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.


Daihen Intrinsic Value: Projected FCF Related Terms


Daihen Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Daihen'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.

Daihen Intrinsic Value: Projected FCF Chart

Daihen Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 44.33 33.15 13.42 44.56 27.77

Daihen 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 0.00 27.77 0.00

DAIPF vs GEV, ETN, PH: Intrinsic Value: Projected FCF Comparison

For the Specialty Industrial Machinery subindustry, Daihen'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.


Daihen Price-to-Projected-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Daihen's Price-to-Projected-FCF distribution charts can be found below:

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


DAIPF
85GF Score
Daihen Corp DAIPF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Daihen 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 Daihen's Free Cash Flow(6 year avg) = $19.72.

Daihen'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 (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*19.716571428571+970.667*0.8)/23.857
=40.42

* 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 $23.82 mean?
Daihen (DAIPF) has a Intrinsic Value: Projected FCF of $23.82 as of Aug. 23, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Daihen and its competitors. This is 2147% above median its historical median of 1.06. Over the past decade, Daihen's Intrinsic Value: Projected FCF has ranged from 0.77 to 2.41. According to the industry distribution chart, Daihen ranks #1186 out of 2033 companies in the Industrial Products industry, placing it in the top 58.3%.
Is Daihen's Intrinsic Value: Projected FCF too high?
Daihen's current Intrinsic Value: Projected FCF of $23.82 is 2147% above median its 10-year median of 1.06. Over the past 10 years, this metric has ranged from a low of 0.77 to a high of 2.41. The Industrial Products industry median Intrinsic Value: Projected FCF is 1.71. Daihen's value of $23.82 is 1293% above this industry median. Based on the distribution chart, Daihen ranks #1186 out of 2033 companies in the Industrial Products industry, which is below the industry midpoint. Overall, Daihen has a GF Score™ of 85/100, reflecting its overall financial health beyond just this single metric.
How does Daihen's Intrinsic Value: Projected FCF compare to GEV and ETN?
According to the Industrial Products industry distribution chart, Daihen ranks #1186 out of 2033 companies for Intrinsic Value: Projected FCF. This places Daihen in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.71. Daihen's value of $23.82 is 1293% above this benchmark. Historically, Daihen's own Intrinsic Value: Projected FCF has ranged from 0.77 to 2.41 over the past decade. While the company's 10-year median is 1.06 vs. the industry median of 1.71, Daihen 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 Industrial Products company?
The median Intrinsic Value: Projected FCF among Industrial Products companies is 1.71, based on 2,033 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. Daihen's current Intrinsic Value: Projected FCF of $23.82 is 1293% 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 Daihen and its competitors. For the Industrial Products industry, the median Intrinsic Value: Projected FCF is 1.71 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Daihen's current Intrinsic Value: Projected FCF is $23.82, which is 2147% above median its own 10-year median of 1.06. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Daihen stock overvalued right now?
Daihen (DAIPF) has a current Intrinsic Value: Projected FCF of $23.82. The stock's GF Value™ is $36.15, compared to a current price of $51.55 — trading 42.6% above its estimated fair value. The current Intrinsic Value: Projected FCF is $23.82, which is 2147% above median its 10-year median of 1.06 and 1293% above the Industrial Products industry median of 1.71. Daihen's overall GF Score™ is 85/100 with 4 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 Daihen (DAIPF), the current Intrinsic Value: Projected FCF is $23.82 as of Aug. 23, 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 Daihen (DAIPF) Overvalued in 2026?

Based on GuruFocus' analysis, Daihen stock appears to be overvalued. The current stock price of $51.55 is trading 42.6% above its estimated GF Value™ of $36.15.

Key valuation signals for DAIPF:

  • Intrinsic Value: Projected FCF: $23.82 (2147% above median its 10-year median of 1.06)
  • GF Value™: $36.15 vs. price of $51.55 (42.6% above fair value)
  • GF Score™: 85/100 with 4 warning signs
  • Industry Position: 1293% above the Industrial Products median (#1186 of 2033)

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


Daihen Business Description

Other Exchanges 6622:Japan6NV:Germany
Address 2-1-11 Tagawa, Yodogawa-ku, Osaka, JPN, 532-8512
Daihen Corp manufactures and sales power products, welding machines, industrial robot, generators and automatic matching units for plasma applications, clean transfer robot, and wireless power transfer system. The company's subsidiaries are also engaged in manufacturing and sales of power transformers.
85GF Score

Get the complete analysis for DAIPF

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

$51.55
Price
$36.15
GF Value