ProMOS Technologies (LUX:PROTFPC) Intrinsic Value: Projected FCF: $3.11 (As of Sep. 01, 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.

LUX:PROTFPC ProMOS Technologies Ltd LUX:PROTFPC
36 GF Score
Price $0.12
! 5 Warning Signs
View Full Analysis

What is ProMOS Technologies Intrinsic Value: Projected FCF?

ProMOS Technologies LUX:PROTFPC 36 Intrinsic Value: Projected FCF is $3.11 as of Sep. 01, 2026. GuruFocus rates LUX:PROTFPC with a GF Score™ of 36/100. The stock has 5 warning signs investors should review.

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 (2026-09-01), ProMOS Technologies's Intrinsic Value: Projected FCF is $3.11. The stock price of ProMOS Technologies is $0.117. Therefore, ProMOS Technologies's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

LUX:PROTFPC' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.04   Med: 0.06   Max: 0.11
Current: 0.04

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of ProMOS Technologies was 0.11. The lowest was 0.04. And the median was 0.06.

LUX:PROTFPC's Price-to-Projected-FCF is not ranked
in the Semiconductors industry.
Industry Median: 2.63 vs LUX:PROTFPC: 0.04

ProMOS Technologies  (LUX:PROTFPC) 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.

ProMOS Technologies's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.117/3.1138932088036
=0.04

* 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.


ProMOS Technologies Intrinsic Value: Projected FCF Related Terms


ProMOS Technologies Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for ProMOS Technologies'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.

ProMOS Technologies Intrinsic Value: Projected FCF Chart

ProMOS Technologies 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 2.98 1.88 1.94 1.02 3.11

ProMOS Technologies 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 1.02 0.00 3.11 0.00

LUX:PROTFPC vs LEDS, NLST: Intrinsic Value: Projected FCF Comparison

For the Semiconductors subindustry, ProMOS Technologies'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.


ProMOS Technologies Price-to-Projected-FCF vs Semiconductors Industry

For the Semiconductors industry and Technology sector, ProMOS Technologies's Price-to-Projected-FCF distribution charts can be found below:

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


LUX:PROTFPC
36GF Score
ProMOS Technologies Ltd LUX:PROTFPC
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

ProMOS Technologies 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 ProMOS Technologies's Free Cash Flow(6 year avg) = $-0.57.

ProMOS Technologies'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)
=(9.5203515959648*-0.57042857142857+24.304*0.8)/4.500
=3.11

* 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 $3.11 mean?
ProMOS Technologies (LUX:PROTFPC) has a Intrinsic Value: Projected FCF of $3.11 as of Sep. 01, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on ProMOS Technologies and its competitors.
Is ProMOS Technologies' Intrinsic Value: Projected FCF too high?
ProMOS Technologies' current Intrinsic Value: Projected FCF is $3.11. The Semiconductors industry median Intrinsic Value: Projected FCF is 2.63. ProMOS Technologies' value of $3.11 is 18.3% above this industry median. Overall, ProMOS Technologies has a GF Score™ of 36/100, reflecting its overall financial health beyond just this single metric.
How does ProMOS Technologies' Intrinsic Value: Projected FCF compare to LEDS and NLST?
ProMOS Technologies' Intrinsic Value: Projected FCF of $3.11 can be compared against companies in the Semiconductors industry. The industry median Intrinsic Value: Projected FCF is 2.63. ProMOS Technologies' value of $3.11 is 18.3% 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 Semiconductors company?
The median Intrinsic Value: Projected FCF among Semiconductors companies is 2.63, based on 597 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. ProMOS Technologies's current Intrinsic Value: Projected FCF of $3.11 is 18.3% 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 ProMOS Technologies and its competitors. For the Semiconductors industry, the median Intrinsic Value: Projected FCF is 2.63 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. ProMOS Technologies's current Intrinsic Value: Projected FCF is $3.11. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is ProMOS Technologies stock overvalued right now?
ProMOS Technologies (LUX:PROTFPC) has a current Intrinsic Value: Projected FCF of $3.11. The current Intrinsic Value: Projected FCF is $3.11 and 18.3% above the Semiconductors industry median of 2.63. ProMOS Technologies' overall GF Score™ is 36/100 with 5 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 ProMOS Technologies (LUX:PROTFPC), the current Intrinsic Value: Projected FCF is $3.11 as of Sep. 01, 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.

ProMOS Technologies Business Description

Address No.19-1, Li-Hsin Road, Hsinchu Science Park, Hsinchu, TWN, 30078
ProMOS Technologies Ltd manufactures products and components pertaining to the semiconductor memory. It mainly manufactures Dynamic Random Access Memory (DRAM) and products related to the same. The company offers DDR3 SDRAM, DDR2 SDRAM, DDR SDRAM, SDRAM, mobile memory, and KGD products. It also creates simulation modules and data sheets. Geographically the activities are carried out through the region of Taiwan.
36GF Score

Get the complete analysis for LUX:PROTFPC

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

$0.12
Price