DFORF (Celebrus Technologies) Intrinsic Value: Projected FCF: $1.42 (As of Aug. 12, 2026) — Near 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.

DFORF Celebrus Technologies PLC DFORF
71 GF Score
Price $1.00
GF Value $2.71
Valuation Significantly Undervalued
! 3 Warning Signs
View Full Analysis

What is Celebrus Technologies Intrinsic Value: Projected FCF?

Celebrus Technologies DFORF 71 Intrinsic Value: Projected FCF is $1.42 as of Aug. 12, 2026, which is 6% above its 10-year median of 1.34. GuruFocus rates DFORF with a GF Score™ of 71/100 and a GF Value™ of $2.71 (Significantly Undervalued). The stock has 3 warning signs investors should review. Among 1,453 Software companies, Celebrus Technologies ranks better than 80.87% 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 (2026-08-12), Celebrus Technologies's Intrinsic Value: Projected FCF is $1.42. The stock price of Celebrus Technologies is $1.00. Therefore, Celebrus Technologies's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

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

DFORF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.6   Med: 1.34   Max: 2.03
Current: 0.7

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Celebrus Technologies was 2.03. The lowest was 0.60. And the median was 1.34.

DFORF's Price-to-Projected-FCF is ranked better than
80.87% of 1453 companies
in the Software industry
Industry Median: 1.43 vs DFORF: 0.70

Celebrus Technologies  (OTCPK:DFORF) 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.

Celebrus 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
=1.00/1.9425925371733
=0.51

* 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.


Celebrus Technologies Intrinsic Value: Projected FCF Related Terms


Celebrus Technologies Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Celebrus 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.

Celebrus Technologies Intrinsic Value: Projected FCF Chart

Celebrus 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 1.31 1.88 2.39 3.17 3.15

Celebrus Technologies Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
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 2.39 0.00 3.17 0.00 3.15

DFORF vs QH, SHOP, UBER: Intrinsic Value: Projected FCF Comparison

For the Software - Application subindustry, Celebrus 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.


Celebrus Technologies Price-to-Projected-FCF vs Software Industry

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

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


DFORF
71GF Score
Celebrus Technologies PLC DFORF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Celebrus 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 Celebrus Technologies's Free Cash Flow(6 year avg) = $5.02.

Celebrus 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 (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*5.0235714285714+38.85*0.8)/40.619
=1.94

* 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 $1.42 mean?
Celebrus Technologies (DFORF) has a Intrinsic Value: Projected FCF of $1.42 as of Aug. 12, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Celebrus Technologies and its competitors. This is near median its historical median of 1.34. Over the past decade, Celebrus Technologies' Intrinsic Value: Projected FCF has ranged from 0.60 to 2.03. According to the industry distribution chart, Celebrus Technologies ranks #278 out of 1453 companies in the Software industry, placing it in the top 19.1%.
Is Celebrus Technologies' Intrinsic Value: Projected FCF too high?
Celebrus Technologies' current Intrinsic Value: Projected FCF of $1.42 is near median its 10-year median of 1.34. Over the past 10 years, this metric has ranged from a low of 0.60 to a high of 2.03. The Software industry median Intrinsic Value: Projected FCF is 1.43. Celebrus Technologies' value of $1.42 is 0.7% below this industry median. Based on the distribution chart, Celebrus Technologies ranks #278 out of 1453 companies in the Software industry, which is in the top quartile — a strong position relative to peers. Overall, Celebrus Technologies has a GF Score™ of 71/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Celebrus Technologies' Intrinsic Value: Projected FCF compare to QH and SHOP?
According to the Software industry distribution chart, Celebrus Technologies ranks #278 out of 1453 companies for Intrinsic Value: Projected FCF. This places Celebrus Technologies in the top 19% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.43. Celebrus Technologies' value of $1.42 is 0.7% below this benchmark. Historically, Celebrus Technologies' own Intrinsic Value: Projected FCF has ranged from 0.60 to 2.03 over the past decade. While the company's 10-year median is 1.34 vs. the industry median of 1.43, Celebrus Technologies has consistently been below 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 a Software company?
The median Intrinsic Value: Projected FCF among Software companies is 1.43, based on 1,453 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. Celebrus Technologies's current Intrinsic Value: Projected FCF of $1.42 is 0.7% 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 Celebrus Technologies and its competitors. For the Software industry, the median Intrinsic Value: Projected FCF is 1.43 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Celebrus Technologies's current Intrinsic Value: Projected FCF is $1.42, which is near median its own 10-year median of 1.34. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Celebrus Technologies stock overvalued right now?
Based on GuruFocus' analysis, Celebrus Technologies (DFORF) is currently considered Significantly Undervalued. The stock's GF Value™ is $2.71, compared to a current price of $1.00 — trading 63.1% below its estimated fair value. The current Intrinsic Value: Projected FCF is $1.42, which is near median its 10-year median of 1.34 and 0.7% below the Software industry median of 1.43. Celebrus Technologies' overall GF Score™ is 71/100 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 Celebrus Technologies (DFORF), the current Intrinsic Value: Projected FCF is $1.42 as of Aug. 12, 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 Celebrus Technologies (DFORF) Overvalued in 2026?

Based on GuruFocus' analysis, Celebrus Technologies stock appears to be undervalued. The current stock price of $1.00 is trading 63.1% below its estimated GF Value™ of $2.71. GuruFocus considers Celebrus Technologies to be Significantly Undervalued.

Key valuation signals for DFORF:

  • Intrinsic Value: Projected FCF: $1.42 (near median its 10-year median of 1.34)
  • GF Value™: $2.71 vs. price of $1.00 (63.1% below fair value)
  • GF Score™: 71/100 with 3 warning signs
  • Industry Position: 0.7% below the Software median (#278 of 1453)

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


Celebrus Technologies Business Description

Other Exchanges CLBS:UK5H9:Germany
Address 18-19 Station Road, Elmbrook House, Sunbury-on-Thames, Surrey, GBR, TW16 6SB
Celebrus Technologies PLC is a United Kingdom-based company that focuses on providing data solutions for its clients. The specific area of focus for the company is data and analytics related to consumers; the collection of data on how consumers interact with digital channels, the management and analysis of the data, and the implementation of cost-effective solutions to assist companies in getting real value from their data assets. The business group is operated through product groups that help them generate revenue, which mainly are such as Licenses, Celebrus Cloud Hosting, support and maintenance, Professional services, and Third party products. Geographically, the company generates a majority of its revenue from the United States of America, followed by the UK, Europe, and other regions.
71GF Score

Get the complete analysis for DFORF

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

$1.00
Price
$2.71
GF Value