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.
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.
Daphne International HoldingsDPNEY 39 Intrinsic Value: Projected FCF is $2.31 as of Sep. 05, 2026. GuruFocus rates DPNEY with a GF Score™ of 39/100 and a GF Value™ of $1.05. The stock has 1 warning sign investors should review. Among 768 Manufacturing - Apparel & Accessories companies, Daphne International Holdings ranks better than 77.47% 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.
The historical rank and industry rank for Daphne International Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Daphne International Holdings was 9.25. The lowest was 0.38. And the median was 0.65.
DPNEY's Price-to-Projected-FCF is not ranked *
in the Manufacturing - Apparel & Accessories industry.
Industry Median: 0.82 * Ranked among companies with meaningful Price-to-Projected-FCF only.
Daphne International Holdings (OTCPK:DPNEY) 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.
Daphne International Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
0.982
/
1.8723565016693
=
0.52
* 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.
Daphne International Holdings Intrinsic Value: Projected FCF Related Terms
Daphne International Holdings Intrinsic Value: Projected FCF Historical Data
* 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.
Daphne International Holdings Intrinsic Value: Projected FCF Chart
DPNEY vs NKE, DECK, ONON: Intrinsic Value: Projected FCF Comparison
For the Footwear & Accessories subindustry, Daphne International Holdings'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.
Daphne International Holdings Price-to-Projected-FCF vs Manufacturing - Apparel & Accessories Industry
For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Daphne International Holdings's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Daphne International Holdings's Price-to-Projected-FCF falls into.
Daphne International Holdings 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.
* 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 $2.31 mean?
Daphne International Holdings (DPNEY) has a Intrinsic Value: Projected FCF of $2.31 as of Sep. 05, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Daphne International Holdings and its competitors. According to the industry distribution chart, Daphne International Holdings ranks #173 out of 768 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 22.5%.
Is Daphne International Holdings' Intrinsic Value: Projected FCF too high?
Daphne International Holdings' current Intrinsic Value: Projected FCF is $2.31. The Manufacturing - Apparel & Accessories industry median Intrinsic Value: Projected FCF is 0.82. Daphne International Holdings' value of $2.31 is 181.7% above this industry median. Based on the distribution chart, Daphne International Holdings ranks #173 out of 768 companies in the Manufacturing - Apparel & Accessories industry, which is in the top quartile — a strong position relative to peers. Overall, Daphne International Holdings has a GF Score™ of 39/100, reflecting its overall financial health beyond just this single metric.
How does Daphne International Holdings' Intrinsic Value: Projected FCF compare to NKE and DECK?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Daphne International Holdings ranks #173 out of 768 companies for Intrinsic Value: Projected FCF. This places Daphne International Holdings in the top 23% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.82. Daphne International Holdings' value of $2.31 is 181.7% 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 Manufacturing - Apparel & Accessories company?
The median Intrinsic Value: Projected FCF among Manufacturing - Apparel & Accessories companies is 0.82, based on 768 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. Daphne International Holdings's current Intrinsic Value: Projected FCF of $2.31 is 181.7% 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 Daphne International Holdings and its competitors. For the Manufacturing - Apparel & Accessories industry, the median Intrinsic Value: Projected FCF is 0.82 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Daphne International Holdings's current Intrinsic Value: Projected FCF is $2.31. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Daphne International Holdings stock overvalued right now?
Daphne International Holdings (DPNEY) has a current Intrinsic Value: Projected FCF of $2.31. The stock's GF Value™ is $1.05, compared to a current price of $0.98 — trading 6.5% below its estimated fair value. The current Intrinsic Value: Projected FCF is $2.31 and 181.7% above the Manufacturing - Apparel & Accessories industry median of 0.82. Daphne International Holdings' overall GF Score™ is 39/100 with 1 warning sign 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 Daphne International Holdings (DPNEY), the current Intrinsic Value: Projected FCF is $2.31 as of Sep. 05, 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 Daphne International Holdings (DPNEY) Overvalued in 2026?
Based on GuruFocus' analysis, Daphne International Holdings stock appears to be undervalued.
The current stock price of $0.98 is trading 6.5% below its estimated GF Value™ of $1.05.
Key valuation signals for DPNEY:
Intrinsic Value: Projected FCF: $2.31
GF Value™: $1.05 vs. price of $0.98 (6.5% below fair value)
Industry Position: 181.7% above the Manufacturing - Apparel & Accessories median (#173 of 768)
No single metric tells the full story. See the DPNEY stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Daphne International Holdings Ltd is an investment holding company. It is principally engaged in the distribution and licensing of footwear and accessories in Mainland China. The group's revenue mainly comprises sales of goods from directly managed and partnership stores and franchisees, as well as licensing fee income in Mainland China.
39GF Score
Get the complete analysis for DPNEY
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
DPNEY has been successfully added to your 
