Boreo Oyj (LTS:0MPF) Intrinsic Value: Projected FCF: €36.35 (As of Sep. 16, 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.

LTS:0MPF Boreo Oyj LTS:0MPF
80 GF Score
Price €22.20
GF Value €19.69
Valuation Modestly Overvalued
! 8 Warning Signs
View Full Analysis

What is Boreo Oyj Intrinsic Value: Projected FCF?

Boreo Oyj LTS:0MPF 80 Intrinsic Value: Projected FCF is €36.35 as of Sep. 16, 2026. GuruFocus rates LTS:0MPF with a GF Score™ of 80/100 and a GF Value™ of €19.69 (Modestly Overvalued). The stock has 8 warning signs investors should review. Among 132 Industrial Distribution companies, Boreo Oyj ranks better than 62.88% 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 (2026-09-16), Boreo Oyj's Intrinsic Value: Projected FCF is €36.35. The stock price of Boreo Oyj is €22.20. Therefore, Boreo Oyj's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

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

LTS:0MPF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.25   Med: 0.97   Max: 3.75
Current: 0.61

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Boreo Oyj was 3.75. The lowest was 0.25. And the median was 0.97.

LTS:0MPF's Price-to-Projected-FCF is ranked better than
62.88% of 132 companies
in the Industrial Distribution industry
Industry Median: 0.83 vs LTS:0MPF: 0.61

Boreo Oyj  (LTS:0MPF) 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.

Boreo Oyj's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=22.20/27.504289605617
=0.81

* 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.


Boreo Oyj Intrinsic Value: Projected FCF Related Terms


Boreo Oyj Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Boreo Oyj'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.

Boreo Oyj Intrinsic Value: Projected FCF Chart

Boreo Oyj 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 19.26 19.45 25.83 33.69 36.22

Boreo Oyj Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 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 35.74 0.00 0.00 0.00 0.00

LTS:0MPF vs GWW, FAST, FERG: Intrinsic Value: Projected FCF Comparison

For the Industrial Distribution subindustry, Boreo Oyj'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.


Boreo Oyj Price-to-Projected-FCF vs Industrial Distribution Industry

For the Industrial Distribution industry and Industrials sector, Boreo Oyj's Price-to-Projected-FCF distribution charts can be found below:

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


LTS:0MPF
80GF Score
Boreo Oyj LTS:0MPF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Boreo Oyj 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 Boreo Oyj's Free Cash Flow(6 year avg) = €6.02.

Boreo Oyj'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 (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*6.016+21.2*0.8)/2.699013
=27.50

* 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 €36.35 mean?
Boreo Oyj (LTS:0MPF) has a Intrinsic Value: Projected FCF of €36.35 as of Sep. 16, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Boreo Oyj and its competitors. According to the industry distribution chart, Boreo Oyj ranks #49 out of 132 companies in the Industrial Distribution industry, placing it in the top 37.1%.
Is Boreo Oyj's Intrinsic Value: Projected FCF too high?
Boreo Oyj's current Intrinsic Value: Projected FCF is €36.35. Based on the distribution chart, Boreo Oyj ranks #49 out of 132 companies in the Industrial Distribution industry, which is above the industry midpoint. Overall, Boreo Oyj has a GF Score™ of 80/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Boreo Oyj's Intrinsic Value: Projected FCF compare to GWW and FAST?
According to the Industrial Distribution industry distribution chart, Boreo Oyj ranks #49 out of 132 companies for Intrinsic Value: Projected FCF. This puts Boreo Oyj in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.83. 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 Industrial Distribution company?
The median Intrinsic Value: Projected FCF among Industrial Distribution companies is 0.83, based on 132 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 Boreo Oyj and its competitors. For the Industrial Distribution industry, the median Intrinsic Value: Projected FCF is 0.83 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Boreo Oyj's current Intrinsic Value: Projected FCF is €36.35. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Boreo Oyj stock overvalued right now?
Based on GuruFocus' analysis, Boreo Oyj (LTS:0MPF) is currently considered Modestly Overvalued. The stock's GF Value™ is €19.69, compared to a current price of €22.20 — trading 12.7% above its estimated fair value. The current Intrinsic Value: Projected FCF is €36.35. Boreo Oyj's overall GF Score™ is 80/100 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 Boreo Oyj (LTS:0MPF), the current Intrinsic Value: Projected FCF is €36.35 as of Sep. 16, 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 Boreo Oyj (LTS:0MPF) Overvalued in 2026?

Based on GuruFocus' analysis, Boreo Oyj stock appears to be overvalued. The current stock price of €22.20 is trading 12.7% above its estimated GF Value™ of €19.69. GuruFocus considers Boreo Oyj to be Modestly Overvalued.

Key valuation signals for LTS:0MPF:

  • Intrinsic Value: Projected FCF: €36.35
  • GF Value™: €19.69 vs. price of €22.20 (12.7% above fair value)
  • GF Score™: 80/100 with 8 warning signs

No single metric tells the full story. See the LTS:0MPF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Boreo Oyj Business Description

Other Exchanges BOREO:FinlandYKK:Germany
Address Ansatie 5, Vantaa, FIN, 01740
Boreo Oyj engages in owning, acquiring and developing small and medium-sized companies in the long-term. It is organized into two business areas: Electronics and Technical Trade. The Electronics business area consists of businesses engaged in the distribution, manufacturing and assembly of professional electronics components and own products. The companies provide warehousing and logistics services as well as technical sales services to principals and customers. The Technical Trade business area consists of businesses engaged in technical trade and industrial services. Its companies serve the mechanical engineering, construction, process, forestry and concrete industries in Finland, Sweden and Estonia. It derives the majority of the revenue from Technical Trade business segment.
80GF Score

Get the complete analysis for LTS:0MPF

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

€22.20
Price
€19.69
GF Value