LGNRF (Legend Holdings) Intrinsic Value: Projected FCF: $5.41 (As of Sep. 21, 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.

LGNRF Legend Holdings Ltd LGNRF
69 GF Score
Price $1.13
GF Value $0.71
! 8 Warning Signs
View Full Analysis

What is Legend Holdings Intrinsic Value: Projected FCF?

Legend Holdings LGNRF 69 Intrinsic Value: Projected FCF is $5.41 as of Sep. 21, 2026. GuruFocus rates LGNRF with a GF Score™ of 69/100 and a GF Value™ of $0.71. The stock has 8 warning signs investors should review. Among 1,690 Hardware companies, Legend Holdings ranks better than 96.8% 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 (2026-09-21), Legend Holdings's Intrinsic Value: Projected FCF is $5.41. The stock price of Legend Holdings is $1.13. Therefore, Legend Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

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

LGNRF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.08   Med: 0.11   Max: 0.26
Current: 0.21

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Legend Holdings was 0.26. The lowest was 0.08. And the median was 0.11.

LGNRF's Price-to-Projected-FCF is ranked better than
96.8% of 1690 companies
in the Hardware industry
Industry Median: 1.71 vs LGNRF: 0.21

Legend Holdings  (OTCPK:LGNRF) 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.

Legend 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
=1.13/7.1433004745247
=0.16

* 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.


Legend Holdings Intrinsic Value: Projected FCF Related Terms


Legend Holdings Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Legend 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.

Legend Holdings Intrinsic Value: Projected FCF Chart

Legend 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 5.31 10.06 7.05 8.19 9.59

Legend 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 9.12 9.43 9.26 10.76 10.79

LGNRF vs DELL, ANET, SNDK: Intrinsic Value: Projected FCF Comparison

For the Computer Hardware subindustry, Legend 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.


Legend Holdings Price-to-Projected-FCF vs Hardware Industry

For the Hardware industry and Technology sector, Legend Holdings's Price-to-Projected-FCF distribution charts can be found below:

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


LGNRF
69GF Score
Legend Holdings Ltd LGNRF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Legend 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 Legend Holdings's Free Cash Flow(6 year avg) = $1,077.59.

Legend 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)
=(9.6517283697394*1077.5912242857+7984.833754284*0.8)/2350.242
=7.14

* 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 $5.41 mean?
Legend Holdings (LGNRF) has a Intrinsic Value: Projected FCF of $5.41 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Legend Holdings and its competitors. According to the industry distribution chart, Legend Holdings ranks #54 out of 1690 companies in the Hardware industry, placing it in the top 3.2%.
Is Legend Holdings' Intrinsic Value: Projected FCF too high?
Legend Holdings' current Intrinsic Value: Projected FCF is $5.41. The Hardware industry median Intrinsic Value: Projected FCF is 1.71. Legend Holdings' value of $5.41 is 216.4% above this industry median. Based on the distribution chart, Legend Holdings ranks #54 out of 1690 companies in the Hardware industry, which is in the top quartile — a strong position relative to peers. Overall, Legend Holdings has a GF Score™ of 69/100, reflecting its overall financial health beyond just this single metric.
How does Legend Holdings' Intrinsic Value: Projected FCF compare to DELL and ANET?
According to the Hardware industry distribution chart, Legend Holdings ranks #54 out of 1690 companies for Intrinsic Value: Projected FCF. This places Legend Holdings in the top 3% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.71. Legend Holdings' value of $5.41 is 216.4% 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 Hardware company?
The median Intrinsic Value: Projected FCF among Hardware companies is 1.71, based on 1,690 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. Legend Holdings's current Intrinsic Value: Projected FCF of $5.41 is 216.4% 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 Legend Holdings and its competitors. For the Hardware industry, the median Intrinsic Value: Projected FCF is 1.71 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Legend Holdings's current Intrinsic Value: Projected FCF is $5.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Legend Holdings stock overvalued right now?
Legend Holdings (LGNRF) has a current Intrinsic Value: Projected FCF of $5.41. The stock's GF Value™ is $0.71, compared to a current price of $1.13 — trading 59.2% above its estimated fair value. The current Intrinsic Value: Projected FCF is $5.41 and 216.4% above the Hardware industry median of 1.71. Legend Holdings' overall GF Score™ is 69/100 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 Legend Holdings (LGNRF), the current Intrinsic Value: Projected FCF is $5.41 as of Sep. 21, 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 Legend Holdings (LGNRF) Overvalued in 2026?

Based on GuruFocus' analysis, Legend Holdings stock appears to be overvalued. The current stock price of $1.13 is trading 59.2% above its estimated GF Value™ of $0.71.

Key valuation signals for LGNRF:

  • Intrinsic Value: Projected FCF: $5.41
  • GF Value™: $0.71 vs. price of $1.13 (59.2% above fair value)
  • GF Score™: 69/100 with 8 warning signs
  • Industry Position: 216.4% above the Hardware median (#54 of 1690)

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


Legend Holdings Business Description

Other Exchanges 03396:Hong Kong1PC:Germany
Address Court No. 2, Ke Xue Yuan Nanlu, Room 1701, 17th Floor, Block 1, Haidian District, Beinjing, CHN, 100190
Legend Holdings Ltd is a diversified industrial and investment group in China. It operates businesses through two segments: diversified industries operation, and industrial incubations and investments. The Industrial operations segment includes Lenovo, which is engaged in providing intelligent devices and infrastructure, and creates intelligent solutions, services and software; Levima Group, which is engaged in the research and development, production and sales of material products; Joyvio Group, which operates mainly to engaged in modern agriculture and food related business; and BIL, which mainly offers integrated banking services, including corporate and institutional banking, retail banking, private banking, capital markets, etc. It derives the majority of its revenue from Lenovo.
69GF Score

Get the complete analysis for LGNRF

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

$1.13
Price
$0.71
GF Value