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.
Maoyan EntertainmentMAOFF 82 Intrinsic Value: Projected FCF is $2.14 as of Sep. 14, 2026. GuruFocus rates MAOFF with a GF Score™ of 82/100 and a GF Value™ of $1.62. The stock has 4 warning signs investors should review. Among 328 Interactive Media companies, Maoyan Entertainment ranks better than 82.32% 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.
The historical rank and industry rank for Maoyan Entertainment's Intrinsic Value: Projected FCF or its related term are showing as below:
MAOFF'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.42 Med: 1.32 Max: 2.04
Current: 0.42
During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Maoyan Entertainment was 2.04. The lowest was 0.42. And the median was 1.32.
MAOFF's Price-to-Projected-FCF is ranked better than 82.32% of 328
companies
in the Interactive Media industry
Industry Median: 0.97
vs MAOFF: 0.42
Maoyan Entertainment (OTCPK:MAOFF) 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.
Maoyan Entertainment's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
0.9043
/
1.2656073588848
=
0.71
* 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.
Maoyan Entertainment Intrinsic Value: Projected FCF Related Terms
Maoyan Entertainment Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Maoyan Entertainment'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.
Maoyan Entertainment Intrinsic Value: Projected FCF Chart
MAOFF vs GOOGL, META, SPOT: Intrinsic Value: Projected FCF Comparison
For the Internet Content & Information subindustry, Maoyan Entertainment'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.
Maoyan Entertainment Price-to-Projected-FCF vs Interactive Media Industry
For the Interactive Media industry and Communication Services sector, Maoyan Entertainment's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Maoyan Entertainment's Price-to-Projected-FCF falls into.
Maoyan Entertainment 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 $2.14 mean?
Maoyan Entertainment (MAOFF) has a Intrinsic Value: Projected FCF of $2.14 as of Sep. 14, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Maoyan Entertainment and its competitors. According to the industry distribution chart, Maoyan Entertainment ranks #58 out of 328 companies in the Interactive Media industry, placing it in the top 17.7%.
Is Maoyan Entertainment's Intrinsic Value: Projected FCF too high?
Maoyan Entertainment's current Intrinsic Value: Projected FCF is $2.14. The Interactive Media industry median Intrinsic Value: Projected FCF is 0.97. Maoyan Entertainment's value of $2.14 is 120.6% above this industry median. Based on the distribution chart, Maoyan Entertainment ranks #58 out of 328 companies in the Interactive Media industry, which is in the top quartile — a strong position relative to peers. Overall, Maoyan Entertainment has a GF Score™ of 82/100, reflecting its overall financial health beyond just this single metric.
How does Maoyan Entertainment's Intrinsic Value: Projected FCF compare to GOOGL and META?
According to the Interactive Media industry distribution chart, Maoyan Entertainment ranks #58 out of 328 companies for Intrinsic Value: Projected FCF. This places Maoyan Entertainment in the top 18% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.97. Maoyan Entertainment's value of $2.14 is 120.6% 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 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. Maoyan Entertainment's current Intrinsic Value: Projected FCF of $2.14 is 120.6% 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 Maoyan Entertainment 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. Maoyan Entertainment's current Intrinsic Value: Projected FCF is $2.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Maoyan Entertainment stock overvalued right now?
Maoyan Entertainment (MAOFF) has a current Intrinsic Value: Projected FCF of $2.14. The stock's GF Value™ is $1.62, compared to a current price of $0.90 — trading 44.2% below its estimated fair value. The current Intrinsic Value: Projected FCF is $2.14 and 120.6% above the Interactive Media industry median of 0.97. Maoyan Entertainment's overall GF Score™ is 82/100 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 Maoyan Entertainment (MAOFF), the current Intrinsic Value: Projected FCF is $2.14 as of Sep. 14, 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 Maoyan Entertainment (MAOFF) Overvalued in 2026?
Based on GuruFocus' analysis, Maoyan Entertainment stock appears to be undervalued.
The current stock price of $0.90 is trading 44.2% below its estimated GF Value™ of $1.62.
Key valuation signals for MAOFF:
Intrinsic Value: Projected FCF: $2.14
GF Value™: $1.62 vs. price of $0.90 (44.2% below fair value)
Industry Position: 120.6% above the Interactive Media median (#58 of 328)
No single metric tells the full story. See the MAOFF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Maoyan Entertainment is a China-based company that mainly operates an Internet-empowered entertainment service platform. The company operates in three segments. The Online Entertainment Ticketing Services segment offers online ticketing services for comprehensive entertainment formats, such as movies and entertainment events. The Entertainment Content Services segment operates an integrated platform to provide entertainment content services, ranging from distribution and promotion to production, for various entertainment formats, including movies, TV series, variety shows, and entertainment events. The Advertising Services and Others segment serves advertisers in both the entertainment industry and other industries, including automobile, electronics, and consumer products.
82GF Score
Get the complete analysis for MAOFF
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
MAOFF has been successfully added to your 
