DBOXF (D-Box Technologies) Intrinsic Value: Projected FCF: $0.18 (As of Sep. 21, 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.

DBOXF D-Box Technologies Inc DBOXF
44 GF Score
Price $0.74
GF Value $0.15
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is D-Box Technologies Intrinsic Value: Projected FCF?

D-Box Technologies DBOXF -1.46% 44 Intrinsic Value: Projected FCF is $0.18 as of Sep. 21, 2026. GuruFocus rates DBOXF with a GF Score™ of 44/100 and a GF Value™ of $0.15 (Significantly Overvalued). The stock has 3 warning signs investors should review. Among 1,690 Hardware companies, D-Box Technologies ranks worse than 72.9% 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 (2026-09-21), D-Box Technologies's Intrinsic Value: Projected FCF is $0.18. The stock price of D-Box Technologies is $0.74. Therefore, D-Box Technologies's Price-to-Intrinsic-Value-Projected-FCF of today is 4.1.

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

DBOXF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 3.42   Med: 4.48   Max: 12
Current: 4.11

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of D-Box Technologies was 12.00. The lowest was 3.42. And the median was 4.48.

DBOXF's Price-to-Projected-FCF is ranked worse than
72.9% of 1690 companies
in the Hardware industry
Industry Median: 1.71 vs DBOXF: 4.11

D-Box Technologies  (OTCPK:DBOXF) 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.

D-Box Technologies's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.74/0.20019945701207
=3.70

* 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.


D-Box Technologies Intrinsic Value: Projected FCF Related Terms


D-Box Technologies Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for D-Box Technologies'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.

D-Box Technologies Intrinsic Value: Projected FCF Chart

D-Box Technologies 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 - - - - -

D-Box Technologies 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 - - - - -

DBOXF vs AAPL: Intrinsic Value: Projected FCF Comparison

For the Consumer Electronics subindustry, D-Box Technologies'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.


D-Box Technologies Price-to-Projected-FCF vs Hardware Industry

For the Hardware industry and Technology sector, D-Box Technologies's Price-to-Projected-FCF distribution charts can be found below:

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


DBOXF
44GF Score
D-Box Technologies Inc DBOXF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

D-Box Technologies 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 D-Box Technologies's Free Cash Flow(6 year avg) = $1.86.

D-Box Technologies'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)
=(14.862653310476*1.8638032+26.684757709251*0.8)/245
=0.20

* 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 $0.18 mean?
D-Box Technologies (DBOXF) has a Intrinsic Value: Projected FCF of $0.18 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on D-Box Technologies and its competitors. According to the industry distribution chart, D-Box Technologies ranks #1232 out of 1690 companies in the Hardware industry, placing it in the top 72.9%.
Is D-Box Technologies' Intrinsic Value: Projected FCF too high?
D-Box Technologies' current Intrinsic Value: Projected FCF is $0.18. The Hardware industry median Intrinsic Value: Projected FCF is 1.71. D-Box Technologies' value of $0.18 is 89.5% below this industry median. Based on the distribution chart, D-Box Technologies ranks #1232 out of 1690 companies in the Hardware industry, which is below the industry midpoint. Overall, D-Box Technologies has a GF Score™ of 44/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does D-Box Technologies' Intrinsic Value: Projected FCF compare to AAPL?
According to the Hardware industry distribution chart, D-Box Technologies ranks #1232 out of 1690 companies for Intrinsic Value: Projected FCF. This places D-Box Technologies in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.71. D-Box Technologies' value of $0.18 is 89.5% below 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 Hardware company?
The median Intrinsic Value: Projected FCF among Hardware companies is 1.71, based on 1,690 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. D-Box Technologies's current Intrinsic Value: Projected FCF of $0.18 is 89.5% below 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 D-Box Technologies and its competitors. For the Hardware 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. D-Box Technologies's current Intrinsic Value: Projected FCF is $0.18. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is D-Box Technologies stock overvalued right now?
Based on GuruFocus' analysis, D-Box Technologies (DBOXF) is currently considered Significantly Overvalued. The stock's GF Value™ is $0.15, compared to a current price of $0.74 — trading 393.3% above its estimated fair value. The current Intrinsic Value: Projected FCF is $0.18 and 89.5% below the Hardware industry median of 1.71. D-Box Technologies' overall GF Score™ is 44/100 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 D-Box Technologies (DBOXF), the current Intrinsic Value: Projected FCF is $0.18 as of Sep. 21, 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 D-Box Technologies (DBOXF) Overvalued in 2026?

Based on GuruFocus' analysis, D-Box Technologies stock appears to be overvalued. The current stock price of $0.74 is trading 393.3% above its estimated GF Value™ of $0.15. GuruFocus considers D-Box Technologies to be Significantly Overvalued.

Key valuation signals for DBOXF:

  • Intrinsic Value: Projected FCF: $0.18
  • GF Value™: $0.15 vs. price of $0.74 (393.3% above fair value)
  • GF Score™: 44/100 with 3 warning signs
  • Industry Position: 89.5% below the Hardware median (#1232 of 1690)

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


D-Box Technologies Business Description

Other Exchanges DBO:Canada
Address 2172 Rue de la Province Street, Longueuil, QC, CAN, J4G 1R7
D-Box Technologies Inc designs, manufactures, and markets cutting-edge motion systems for the entertainment, simulation, and training markets. Its products include immersive experiences through Movie Theater, Sim Racing, Simulation & Training.
44GF Score

Get the complete analysis for DBOXF

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

$0.74
Price
$0.15
GF Value