DIP (DPRTF) Intrinsic Value: Projected FCF: $18.16 (As of Sep. 06, 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.

DPRTF DIP Corp DPRTF
79 GF Score
Price $14.65
GF Value $19.42
! 3 Warning Signs
View Full Analysis

What is DIP Intrinsic Value: Projected FCF?

DIP DPRTF -13.47% 79 Intrinsic Value: Projected FCF is $18.16 as of Sep. 06, 2026. GuruFocus rates DPRTF with a GF Score™ of 79/100 and a GF Value™ of $19.42. The stock has 3 warning signs investors should review. Among 325 Interactive Media companies, DIP ranks better than 62.15% 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 (2026-09-06), DIP's Intrinsic Value: Projected FCF is $18.16. The stock price of DIP is $14.65. Therefore, DIP's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

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

DPRTF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.78   Med: 4.89   Max: 18.8
Current: 0.81

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of DIP was 18.80. The lowest was 0.78. And the median was 4.89.

DPRTF's Price-to-Projected-FCF is ranked better than
62.15% of 325 companies
in the Interactive Media industry
Industry Median: 1 vs DPRTF: 0.81

DIP  (OTCPK:DPRTF) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=14.65/12.048423589539
=1.22

* 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.


DIP Intrinsic Value: Projected FCF Related Terms


DIP Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for DIP'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.

DIP Intrinsic Value: Projected FCF Chart

DIP Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.53 7.78 12.40 12.18 16.28

DIP Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 12.63 12.82 14.51 16.28 18.82

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

For the Internet Content & Information subindustry, DIP'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.


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

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

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


DPRTF
79GF Score
DIP Corp DPRTF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

DIP 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 DIP's Free Cash Flow(6 year avg) = $47.57.

DIP'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 (May26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*47.57264+222.434*0.8)/52.360
=12.05

* 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.

What does a Intrinsic Value: Projected FCF of $18.16 mean?
DIP (DPRTF) has a Intrinsic Value: Projected FCF of $18.16 as of Sep. 06, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on DIP and its competitors. According to the industry distribution chart, DIP ranks #123 out of 325 companies in the Interactive Media industry, placing it in the top 37.8%.
Is DIP's Intrinsic Value: Projected FCF too high?
DIP's current Intrinsic Value: Projected FCF is $18.16. The Interactive Media industry median Intrinsic Value: Projected FCF is 1.00. DIP's value of $18.16 is 1716% above this industry median. Based on the distribution chart, DIP ranks #123 out of 325 companies in the Interactive Media industry, which is above the industry midpoint. Overall, DIP has a GF Score™ of 79/100, reflecting its overall financial health beyond just this single metric.
How does DIP's Intrinsic Value: Projected FCF compare to GOOGL and META?
According to the Interactive Media industry distribution chart, DIP ranks #123 out of 325 companies for Intrinsic Value: Projected FCF. This puts DIP in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.00. DIP's value of $18.16 is 1716% 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 1.00, based on 325 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. DIP's current Intrinsic Value: Projected FCF of $18.16 is 1716% 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 DIP and its competitors. For the Interactive Media industry, the median Intrinsic Value: Projected FCF is 1.00 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. DIP's current Intrinsic Value: Projected FCF is $18.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is DIP stock overvalued right now?
DIP (DPRTF) has a current Intrinsic Value: Projected FCF of $18.16. The stock's GF Value™ is $19.42, compared to a current price of $14.65 — trading 24.6% below its estimated fair value. The current Intrinsic Value: Projected FCF is $18.16 and 1716% above the Interactive Media industry median of 1.00. DIP's overall GF Score™ is 79/100 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 DIP (DPRTF), the current Intrinsic Value: Projected FCF is $18.16 as of Sep. 06, 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 DIP (DPRTF) Overvalued in 2026?

Based on GuruFocus' analysis, DIP stock appears to be undervalued. The current stock price of $14.65 is trading 24.6% below its estimated GF Value™ of $19.42.

Key valuation signals for DPRTF:

  • Intrinsic Value: Projected FCF: $18.16
  • GF Value™: $19.42 vs. price of $14.65 (24.6% below fair value)
  • GF Score™: 79/100 with 3 warning signs
  • Industry Position: 1716% above the Interactive Media median (#123 of 325)

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


DIP Business Description

Other Exchanges 2379:Japan
Address 32nd Floor, Izumi Garden Tower, 1-6-1 Roppongi, Minato-ku, Tokyo, JPN, 106-6032
DIP Corp is a Japan-based technology company that mainly provides job information and employment agency services online. The company has five business divisions. The Baitoru Com segment offers job information to contractors and recruiting companies. The Job Engine segment provides job offering and career change information to recruiting companies. The Hatarako Net provides staff service job information to staffing companies. The Other division specializes in services for restaurant customers, while the Agent segment provides employment services for healthcare facilities.
79GF Score

Get the complete analysis for DPRTF

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

$14.65
Price
$19.42
GF Value