FPLSF (5N Plus) Intrinsic Value: Projected FCF: $2.75 (As of Aug. 07, 2026) — 148% Above 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.

FPLSF 5N Plus Inc FPLSF
80 GF Score
Price $21.80
GF Value $8.31
Valuation Significantly Overvalued
View Full Analysis

What is 5N Plus Intrinsic Value: Projected FCF?

5N Plus FPLSF +2.93% 80 Intrinsic Value: Projected FCF is $2.75 as of Aug. 07, 2026, which is 148% above its 10-year median of 1.11. GuruFocus rates FPLSF with a GF Score™ of 80/100 and a GF Value™ of $8.31 (Significantly Overvalued). Among 1,142 Chemicals companies, 5N Plus ranks worse than 88.62% 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 (2026-08-07), 5N Plus's Intrinsic Value: Projected FCF is $2.75. The stock price of 5N Plus is $21.80. Therefore, 5N Plus's Price-to-Intrinsic-Value-Projected-FCF of today is 7.9.

The historical rank and industry rank for 5N Plus's Intrinsic Value: Projected FCF or its related term are showing as below:

FPLSF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.57   Med: 1.11   Max: 11.31
Current: 7.93

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of 5N Plus was 11.31. The lowest was 0.57. And the median was 1.11.

FPLSF's Price-to-Projected-FCF is ranked worse than
88.62% of 1142 companies
in the Chemicals industry
Industry Median: 1.355 vs FPLSF: 7.93

5N Plus  (OTCPK:FPLSF) 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.

5N Plus's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=21.80/2.692194300013
=8.10

* 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.


5N Plus Intrinsic Value: Projected FCF Related Terms


5N Plus Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for 5N Plus'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.

5N Plus Intrinsic Value: Projected FCF Chart

5N Plus 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 2.14 1.37 1.47 1.24 3.20

5N Plus Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 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 1.43 2.22 2.64 3.20 2.69

FPLSF vs LIN, SHW, ECL: Intrinsic Value: Projected FCF Comparison

For the Specialty Chemicals subindustry, 5N Plus'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.


5N Plus Price-to-Projected-FCF vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, 5N Plus's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where 5N Plus's Price-to-Projected-FCF falls into.


FPLSF
80GF Score
5N Plus Inc FPLSF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

5N Plus 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 5N Plus's Free Cash Flow(6 year avg) = $5.42.

5N Plus'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)
=(12.782718065916*5.4232+216.8*0.8)/90.173
=2.69

* 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 $2.75 mean?
5N Plus (FPLSF) has a Intrinsic Value: Projected FCF of $2.75 as of Aug. 07, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on 5N Plus and its competitors. This is 148% above median its historical median of 1.11. Over the past decade, 5N Plus' Intrinsic Value: Projected FCF has ranged from 0.57 to 11.31. According to the industry distribution chart, 5N Plus ranks #1012 out of 1142 companies in the Chemicals industry, placing it in the top 88.6%.
Is 5N Plus' Intrinsic Value: Projected FCF too high?
5N Plus' current Intrinsic Value: Projected FCF of $2.75 is 148% above median its 10-year median of 1.11. Over the past 10 years, this metric has ranged from a low of 0.57 to a high of 11.31. The Chemicals industry median Intrinsic Value: Projected FCF is 1.36. 5N Plus' value of $2.75 is 103% above this industry median. Based on the distribution chart, 5N Plus ranks #1012 out of 1142 companies in the Chemicals industry, which is in the bottom quartile relative to peers. Overall, 5N Plus has a GF Score™ of 80/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does 5N Plus' Intrinsic Value: Projected FCF compare to LIN and SHW?
According to the Chemicals industry distribution chart, 5N Plus ranks #1012 out of 1142 companies for Intrinsic Value: Projected FCF. This places 5N Plus in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.36. 5N Plus' value of $2.75 is 103% above this benchmark. Historically, 5N Plus' own Intrinsic Value: Projected FCF has ranged from 0.57 to 11.31 over the past decade. While the company's 10-year median is 1.11 vs. the industry median of 1.36, 5N Plus has consistently been above 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 Chemicals company?
The median Intrinsic Value: Projected FCF among Chemicals companies is 1.36, based on 1,142 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. 5N Plus's current Intrinsic Value: Projected FCF of $2.75 is 103% 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 5N Plus and its competitors. For the Chemicals industry, the median Intrinsic Value: Projected FCF is 1.36 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. 5N Plus's current Intrinsic Value: Projected FCF is $2.75, which is 148% above median its own 10-year median of 1.11. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is 5N Plus stock overvalued right now?
Based on GuruFocus' analysis, 5N Plus (FPLSF) is currently considered Significantly Overvalued. The stock's GF Value™ is $8.31, compared to a current price of $21.80 — trading 162.3% above its estimated fair value. The current Intrinsic Value: Projected FCF is $2.75, which is 148% above median its 10-year median of 1.11 and 103% above the Chemicals industry median of 1.36. 5N Plus' overall GF Score™ is 80/100. 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 5N Plus (FPLSF), the current Intrinsic Value: Projected FCF is $2.75 as of Aug. 07, 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 5N Plus (FPLSF) Overvalued in 2026?

Based on GuruFocus' analysis, 5N Plus stock appears to be overvalued. The current stock price of $21.80 is trading 162.3% above its estimated GF Value™ of $8.31. GuruFocus considers 5N Plus to be Significantly Overvalued.

Key valuation signals for FPLSF:

  • Intrinsic Value: Projected FCF: $2.75 (148% above median its 10-year median of 1.11)
  • GF Value™: $8.31 vs. price of $21.80 (162.3% above fair value)
  • GF Score™: 80/100
  • Industry Position: 103% above the Chemicals median (#1012 of 1142)

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


5N Plus Business Description

Other Exchanges EMB:GermanyVNP:Canada
Address 4385 Garand Street, Saint-Laurent, Montreal, QC, CAN, H4R 2B4
5N Plus Inc is a Canadian-based company producing specialty semiconductors and performance materials. It operates in two segments: Specialty Semiconductors and Performance Materials. The Specialty Semiconductors segment manufactures and sells products used in several applications such as renewable energy, space satellites, and imaging. The Performance Materials segment manufactures and sells products that are used in several applications in pharmaceutical & healthcare, industrial, and catalytic and extractive. Main products are sold as active pharmaceutical ingredients, animal feed additives, specialized chemicals, commercial-grade metals, alloys, and engineered powders. The maximum revenue is derived from the Specialty Semiconductors segment.
80GF Score

Get the complete analysis for FPLSF

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

$21.80
Price
$8.31
GF Value