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.
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.
Vivendi SELTS:0IIF +1.31%49 Intrinsic Value: Projected FCF is €11.93 as of Sep. 15, 2026. GuruFocus rates LTS:0IIF with a GF Score™ of 49/100 and a GF Value™ of €2.23 (Possible Value Trap). The stock has 4 warning signs investors should review. Among 328 Interactive Media companies, Vivendi SE ranks better than 97.56% 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 (2026-09-15), Vivendi SE's Intrinsic Value: Projected FCF is €11.93. The stock price of Vivendi SE is €1.5455. Therefore, Vivendi SE's Price-to-Intrinsic-Value-Projected-FCF of today is 0.1.
The historical rank and industry rank for Vivendi SE's Intrinsic Value: Projected FCF or its related term are showing as below:
LTS:0IIF'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.05 Med: 0.09 Max: 0.2
Current: 0.13
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Vivendi SE was 0.20. The lowest was 0.05. And the median was 0.09.
LTS:0IIF's Price-to-Projected-FCF is ranked better than 97.56% of 328
companies
in the Interactive Media industry
Industry Median: 0.97
vs LTS:0IIF: 0.13
Vivendi SE (LTS:0IIF) 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.
Vivendi SE's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
1.5455
/
11.946106598304
=
0.13
* 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.
Vivendi SE Intrinsic Value: Projected FCF Related Terms
Vivendi SE Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Vivendi SE'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.
LTS:0IIF vs NTES, TTWO, RBLX: Intrinsic Value: Projected FCF Comparison
For the Electronic Gaming & Multimedia subindustry, Vivendi SE'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.
Vivendi SE Price-to-Projected-FCF vs Interactive Media Industry
For the Interactive Media industry and Communication Services sector, Vivendi SE's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Vivendi SE's Price-to-Projected-FCF falls into.
Vivendi SE 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.
* 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 €11.93 mean?
Vivendi SE (LTS:0IIF) has a Intrinsic Value: Projected FCF of €11.93 as of Sep. 15, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Vivendi SE and its competitors. According to the industry distribution chart, Vivendi SE ranks #8 out of 328 companies in the Interactive Media industry, placing it in the top 2.4%.
Is Vivendi SE's Intrinsic Value: Projected FCF too high?
Vivendi SE's current Intrinsic Value: Projected FCF is €11.93. Based on the distribution chart, Vivendi SE ranks #8 out of 328 companies in the Interactive Media industry, which is in the top quartile — a strong position relative to peers. Overall, Vivendi SE has a GF Score™ of 49/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Vivendi SE's Intrinsic Value: Projected FCF compare to NTES and TTWO?
According to the Interactive Media industry distribution chart, Vivendi SE ranks #8 out of 328 companies for Intrinsic Value: Projected FCF. This places Vivendi SE in the top 2% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.97. 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 Interactive Media company?
The median Intrinsic Value: Projected FCF among Interactive Media companies is 0.97, based on 328 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 Vivendi SE and its competitors. For the Interactive Media industry, the median Intrinsic Value: Projected FCF is 0.97 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Vivendi SE's current Intrinsic Value: Projected FCF is €11.93. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Vivendi SE stock overvalued right now?
Based on GuruFocus' analysis, Vivendi SE (LTS:0IIF) is currently considered Possible Value Trap. The stock's GF Value™ is €2.23, compared to a current price of €1.55 — trading 30.7% below its estimated fair value. The current Intrinsic Value: Projected FCF is €11.93. Vivendi SE's overall GF Score™ is 49/100 with 4 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 Vivendi SE (LTS:0IIF), the current Intrinsic Value: Projected FCF is €11.93 as of Sep. 15, 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 Vivendi SE (LTS:0IIF) Overvalued in 2026?
Based on GuruFocus' analysis, Vivendi SE stock appears to be undervalued.
The current stock price of €1.55 is trading 30.7% below its estimated GF Value™ of €2.23.
GuruFocus considers Vivendi SE to be Possible Value Trap.
Key valuation signals for LTS:0IIF:
Intrinsic Value: Projected FCF: €11.93
GF Value™: €2.23 vs. price of €1.55 (30.7% below fair value)
No single metric tells the full story. See the LTS:0IIF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Vivendi SE operates in the content, media, and entertainment sector through a portfolio of listed and unlisted investments. Its activities include ownership of a video game business, Gameloft, and equity stakes in companies such as Universal Music Group, Banijay, Lagardère, MediaForEurope, and Prisa. Its business segments include Gameloft and Other, with the majority of revenue generated from the Gameloft segment. Geographically, the group derives the maximum revenue from North America, followed by EMEA (Europe, the Middle East, Africa), Asia Pacific, and Latin America.
49GF Score
Get the complete analysis for LTS:0IIF
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
LTS:0IIF has been successfully added to your 
