Zhongyu Energy Holdings (FRA:MJVC) Intrinsic Value: Projected FCF: €0.29 (As of Sep. 04, 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.

FRA:MJVC Zhongyu Energy Holdings Ltd FRA:MJVC
71 GF Score
Price €0.29
GF Value €0.47
! 8 Warning Signs
View Full Analysis

What is Zhongyu Energy Holdings Intrinsic Value: Projected FCF?

Zhongyu Energy Holdings FRA:MJVC +2.10% 71 Intrinsic Value: Projected FCF is €0.29 as of Sep. 04, 2026. GuruFocus rates FRA:MJVC with a GF Score™ of 71/100 and a GF Value™ of €0.47. The stock has 8 warning signs investors should review. Among 381 Utilities - Regulated companies, Zhongyu Energy Holdings ranks worse than 50.13% 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 (2026-09-04), Zhongyu Energy Holdings's Intrinsic Value: Projected FCF is €0.29. The stock price of Zhongyu Energy Holdings is €0.292. Therefore, Zhongyu Energy Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 1.0.

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

FRA:MJVC' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1   Med: 3.81   Max: 21.13
Current: 1.01

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Zhongyu Energy Holdings was 21.13. The lowest was 1.00. And the median was 3.81.

FRA:MJVC's Price-to-Projected-FCF is ranked worse than
50.13% of 381 companies
in the Utilities - Regulated industry
Industry Median: 1.01 vs FRA:MJVC: 1.01

Zhongyu Energy Holdings  (FRA:MJVC) 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.

Zhongyu Energy 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
=0.292/0.29974712689591
=0.97

* 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.


Zhongyu Energy Holdings Intrinsic Value: Projected FCF Related Terms


Zhongyu Energy Holdings Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Zhongyu Energy Holdings'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.

Zhongyu Energy Holdings Intrinsic Value: Projected FCF Chart

Zhongyu Energy Holdings 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 0.16 0.17 0.17 0.23 0.31

Zhongyu Energy Holdings Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 Jun26
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 0.00 0.23 0.00 0.31 0.00

FRA:MJVC vs ATO, NI: Intrinsic Value: Projected FCF Comparison

For the Utilities - Regulated Gas subindustry, Zhongyu Energy 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.


Zhongyu Energy Holdings Price-to-Projected-FCF vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Zhongyu Energy Holdings's Price-to-Projected-FCF distribution charts can be found below:

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


FRA:MJVC
71GF Score
Zhongyu Energy Holdings Ltd FRA:MJVC
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Zhongyu Energy 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.

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 Zhongyu Energy Holdings's Free Cash Flow(6 year avg) = €17.73.

Zhongyu Energy Holdings'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)
=(10.195616806174*17.734857142857+806.272*0.8)/2755.107
=0.30

* 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 €0.29 mean?
Zhongyu Energy Holdings (FRA:MJVC) has a Intrinsic Value: Projected FCF of €0.29 as of Sep. 04, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Zhongyu Energy Holdings and its competitors. According to the industry distribution chart, Zhongyu Energy Holdings ranks #191 out of 381 companies in the Utilities - Regulated industry, placing it in the top 50.1%.
Is Zhongyu Energy Holdings' Intrinsic Value: Projected FCF too high?
Zhongyu Energy Holdings' current Intrinsic Value: Projected FCF is €0.29. Based on the distribution chart, Zhongyu Energy Holdings ranks #191 out of 381 companies in the Utilities - Regulated industry, which is below the industry midpoint. Overall, Zhongyu Energy Holdings has a GF Score™ of 71/100, reflecting its overall financial health beyond just this single metric.
How does Zhongyu Energy Holdings' Intrinsic Value: Projected FCF compare to ATO and NI?
According to the Utilities - Regulated industry distribution chart, Zhongyu Energy Holdings ranks #191 out of 381 companies for Intrinsic Value: Projected FCF. This places Zhongyu Energy Holdings in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.01. 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 Utilities - Regulated company?
The median Intrinsic Value: Projected FCF among Utilities - Regulated companies is 1.01, based on 381 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. 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 Zhongyu Energy Holdings and its competitors. For the Utilities - Regulated industry, the median Intrinsic Value: Projected FCF is 1.01 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Zhongyu Energy Holdings's current Intrinsic Value: Projected FCF is €0.29. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Zhongyu Energy Holdings stock overvalued right now?
Zhongyu Energy Holdings (FRA:MJVC) has a current Intrinsic Value: Projected FCF of €0.29. The stock's GF Value™ is €0.47, compared to a current price of €0.29 — trading 37.9% below its estimated fair value. The current Intrinsic Value: Projected FCF is €0.29. Zhongyu Energy Holdings' overall GF Score™ is 71/100 with 8 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 Zhongyu Energy Holdings (FRA:MJVC), the current Intrinsic Value: Projected FCF is €0.29 as of Sep. 04, 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 Zhongyu Energy Holdings (FRA:MJVC) Overvalued in 2026?

Based on GuruFocus' analysis, Zhongyu Energy Holdings stock appears to be undervalued. The current stock price of €0.29 is trading 37.9% below its estimated GF Value™ of €0.47.

Key valuation signals for FRA:MJVC:

  • Intrinsic Value: Projected FCF: €0.29
  • GF Value™: €0.47 vs. price of €0.29 (37.9% below fair value)
  • GF Score™: 71/100 with 8 warning signs

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


Zhongyu Energy Holdings Business Description

Other Exchanges 03633:Hong Kong
Address 168-200 Connaught Road Central, Room 02-06, 24th Floor, China Merchants Building, Shun Tak Centre, Hong Kong, HKG
Zhongyu Energy Holdings Ltd is an investment holding company that is mainly engaged in the sales of piped gas. Its business segments include sales of gas, gas pipeline construction, value-added services (including sales of stoves and provision of other related services); operation of CNG/LNG vehicle filling stations; and smart energy. The majority of revenue is derived from the sale of gas segment. Geographically, the company generates key revenue from PRC.
71GF Score

Get the complete analysis for FRA:MJVC

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

€0.29
Price
€0.47
GF Value