The Artisanal Spirits Co (LSE:ART) Intrinsic Value: Projected FCF: £-0.59 (As of Sep. 02, 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.

LSE:ART The Artisanal Spirits Co PLC LSE:ART
25 GF Score
Price £0.24
GF Value £0.42
Valuation Possible Value Trap
! 7 Warning Signs
View Full Analysis

What is The Artisanal Spirits Co Intrinsic Value: Projected FCF?

The Artisanal Spirits Co LSE:ART 25 Intrinsic Value: Projected FCF is £-0.59 as of Sep. 02, 2026. GuruFocus rates LSE:ART with a GF Score™ of 25/100 and a GF Value™ of £0.42 (Possible Value Trap). The stock has 7 warning signs investors should review. Among 157 Beverages - Alcoholic companies, The Artisanal Spirits Co ranks worse than 636942.04% 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 (2026-09-02), The Artisanal Spirits Co's Intrinsic Value: Projected FCF is £-0.59. The stock price of The Artisanal Spirits Co is £0.24. Therefore, The Artisanal Spirits Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

LSE:ART's Price-to-Projected-FCF is not ranked *
in the Beverages - Alcoholic industry.
Industry Median: 1.01
* Ranked among companies with meaningful Price-to-Projected-FCF only.

The Artisanal Spirits Co  (LSE:ART) 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.

The Artisanal Spirits Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.24/-0.59235161132791
=

* 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.


The Artisanal Spirits Co Intrinsic Value: Projected FCF Related Terms


The Artisanal Spirits Co Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for The Artisanal Spirits Co'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.

The Artisanal Spirits Co Intrinsic Value: Projected FCF Chart

The Artisanal Spirits Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial 0.00 0.00 0.00 -0.64 -0.59

The Artisanal Spirits Co Semi-Annual Data
Dec18 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 0.00 0.00 -0.64 0.00 -0.59

LSE:ART vs BF.B: Intrinsic Value: Projected FCF Comparison

For the Beverages - Wineries & Distilleries subindustry, The Artisanal Spirits Co'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.


The Artisanal Spirits Co Price-to-Projected-FCF vs Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, The Artisanal Spirits Co's Price-to-Projected-FCF distribution charts can be found below:

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


LSE:ART
25GF Score
The Artisanal Spirits Co PLC LSE:ART
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

The Artisanal Spirits Co 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 The Artisanal Spirits Co's Free Cash Flow(6 year avg) = £-5.18.

The Artisanal Spirits Co'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)
=(9.7849180867139*-5.1841428571429+7.55*0.8)/75.439
=-0.59

* 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 £-0.59 mean?
The Artisanal Spirits Co (LSE:ART) has a Intrinsic Value: Projected FCF of £-0.59 as of Sep. 02, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on The Artisanal Spirits Co and its competitors. According to the industry distribution chart, The Artisanal Spirits Co ranks #999999 out of 157 companies in the Beverages - Alcoholic industry.
Is The Artisanal Spirits Co's Intrinsic Value: Projected FCF too high?
The Artisanal Spirits Co's current Intrinsic Value: Projected FCF is £-0.59. Based on the distribution chart, The Artisanal Spirits Co ranks #999999 out of 157 companies in the Beverages - Alcoholic industry, which is in the bottom quartile relative to peers. Overall, The Artisanal Spirits Co has a GF Score™ of 25/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does The Artisanal Spirits Co's Intrinsic Value: Projected FCF compare to BF.B?
According to the Beverages - Alcoholic industry distribution chart, The Artisanal Spirits Co ranks #999999 out of 157 companies for Intrinsic Value: Projected FCF. This places The Artisanal Spirits Co 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 a Beverages - Alcoholic company?
The median Intrinsic Value: Projected FCF among Beverages - Alcoholic companies is 1.01, based on 157 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 The Artisanal Spirits Co and its competitors. For the Beverages - Alcoholic 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. The Artisanal Spirits Co's current Intrinsic Value: Projected FCF is £-0.59. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is The Artisanal Spirits Co stock overvalued right now?
Based on GuruFocus' analysis, The Artisanal Spirits Co (LSE:ART) is currently considered Possible Value Trap. The stock's GF Value™ is £0.42, compared to a current price of £0.24 — trading 42.9% below its estimated fair value. The current Intrinsic Value: Projected FCF is £-0.59. The Artisanal Spirits Co's overall GF Score™ is 25/100 with 7 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 The Artisanal Spirits Co (LSE:ART), the current Intrinsic Value: Projected FCF is £-0.59 as of Sep. 02, 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 The Artisanal Spirits Co (LSE:ART) Overvalued in 2026?

Based on GuruFocus' analysis, The Artisanal Spirits Co stock appears to be undervalued. The current stock price of £0.24 is trading 42.9% below its estimated GF Value™ of £0.42. GuruFocus considers The Artisanal Spirits Co to be Possible Value Trap.

Key valuation signals for LSE:ART:

  • Intrinsic Value: Projected FCF: £-0.59
  • GF Value™: £0.42 vs. price of £0.24 (42.9% below fair value)
  • GF Score™: 25/100 with 7 warning signs

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


The Artisanal Spirits Co Business Description

Other Exchanges 045:Germany
Address 87 Giles Street, The Vaults, Edinburgh, GBR, EH6 6BZ
The Artisanal Spirits Co PLC is a curator and provider of premium single-cask Scotch malt whisky and other spirits for sale online to a discerning global membership. It offers a range of other spirits such as single-cask Bourbon, Indian and Japanese whisky, as well as single-cask Armagnac, Cognac, gin, and rum. Its operations are predominantly based in the UK with the Group also generating revenue from Europe, Asia, America, and Others, of which maximum revenue is generated from Europe. Its brands include: The Scotch Malt Whisky Society, Single Cask Nation, Artisan Casks and J.G. Thomson.
25GF Score

Get the complete analysis for LSE:ART

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

£0.24
Price
£0.42
GF Value