DXF (Eason Technology) Intrinsic Value: Projected FCF: $3.43 (As of Aug. 31, 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.

DXF Eason Technology Ltd DXF
32 GF Score
Price $0.50
! 2 Warning Signs
View Full Analysis

What is Eason Technology Intrinsic Value: Projected FCF?

Eason Technology DXF +0.36% 32 Intrinsic Value: Projected FCF is $3.43 as of Aug. 31, 2026. GuruFocus rates DXF with a GF Score™ of 32/100. The stock has 2 warning signs investors should review. Among 308 Credit Services companies, Eason Technology ranks better than 88.31% 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 (2026-08-31), Eason Technology's Intrinsic Value: Projected FCF is $3.43. The stock price of Eason Technology is $0.5018. Therefore, Eason Technology's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

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

DXF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.08   Med: 0.45   Max: 4.73
Current: 0.15

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Eason Technology was 4.73. The lowest was 0.08. And the median was 0.45.

DXF's Price-to-Projected-FCF is ranked better than
88.31% of 308 companies
in the Credit Services industry
Industry Median: 0.725 vs DXF: 0.15

Eason Technology  (AMEX:DXF) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.5018/3.4339935102096
=0.15

* 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.


Eason Technology Intrinsic Value: Projected FCF Related Terms


Eason Technology Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Eason Technology'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.

Eason Technology Intrinsic Value: Projected FCF Chart

Eason Technology Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1,667.52 -723.57 -559.75 21.29 3.43

Eason Technology Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 -559.75 0.00 21.29 0.00 3.43

DXF vs VNTA, COSG, SNTG: Intrinsic Value: Projected FCF Comparison

For the Credit Services subindustry, Eason Technology'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.


Eason Technology Price-to-Projected-FCF vs Credit Services Industry

For the Credit Services industry and Financial Services sector, Eason Technology's Price-to-Projected-FCF distribution charts can be found below:

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


DXF
32GF Score
Eason Technology Ltd DXF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Eason Technology 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 Eason Technology's Free Cash Flow(6 year avg) = $-0.10.

Eason Technology'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 (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-0.10285714285714+6.624*0.8)/1.258
=3.43

* 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 $3.43 mean?
Eason Technology (DXF) has a Intrinsic Value: Projected FCF of $3.43 as of Aug. 31, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Eason Technology and its competitors. According to the industry distribution chart, Eason Technology ranks #36 out of 308 companies in the Credit Services industry, placing it in the top 11.7%.
Is Eason Technology's Intrinsic Value: Projected FCF too high?
Eason Technology's current Intrinsic Value: Projected FCF is $3.43. The Credit Services industry median Intrinsic Value: Projected FCF is 0.73. Eason Technology's value of $3.43 is 373.1% above this industry median. Based on the distribution chart, Eason Technology ranks #36 out of 308 companies in the Credit Services industry, which is in the top quartile — a strong position relative to peers. Overall, Eason Technology has a GF Score™ of 32/100, reflecting its overall financial health beyond just this single metric.
How does Eason Technology's Intrinsic Value: Projected FCF compare to VNTA and COSG?
According to the Credit Services industry distribution chart, Eason Technology ranks #36 out of 308 companies for Intrinsic Value: Projected FCF. This places Eason Technology in the top 12% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.73. Eason Technology's value of $3.43 is 373.1% 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 Credit Services company?
The median Intrinsic Value: Projected FCF among Credit Services companies is 0.73, based on 308 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. Eason Technology's current Intrinsic Value: Projected FCF of $3.43 is 373.1% 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 Eason Technology and its competitors. For the Credit Services industry, the median Intrinsic Value: Projected FCF is 0.73 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Eason Technology's current Intrinsic Value: Projected FCF is $3.43. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Eason Technology stock overvalued right now?
Eason Technology (DXF) has a current Intrinsic Value: Projected FCF of $3.43. The current Intrinsic Value: Projected FCF is $3.43 and 373.1% above the Credit Services industry median of 0.73. Eason Technology's overall GF Score™ is 32/100 with 2 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 Eason Technology (DXF), the current Intrinsic Value: Projected FCF is $3.43 as of Aug. 31, 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.

Eason Technology Business Description

Address No. 2C, Argyle Street, Room 612, 6th Floor, KaiYue Comm Building, Mongkok Kowloon, Hong Kong, HKG
Eason Technology Ltd is engaged in the digital security technology business. The company focuses on areas such as digital asset security, intellectual property security, and AI computing power to develop application-level security products with proprietary intellectual property rights.
32GF Score

Get the complete analysis for DXF

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

$0.50
Price