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.
Media Do CoMDDCF 65 Intrinsic Value: Projected FCF is $74.96 as of Sep. 20, 2026. GuruFocus rates MDDCF with a GF Score™ of 65/100 and a GF Value™ of $51.94. The stock has 4 warning signs investors should review. Among 618 Media - Diversified companies, Media Do Co ranks better than 71.52% 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 (2026-09-20), Media Do Co's Intrinsic Value: Projected FCF is $74.96. The stock price of Media Do Co is $37.04182. Therefore, Media Do Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.
The historical rank and industry rank for Media Do Co's Intrinsic Value: Projected FCF or its related term are showing as below:
MDDCF'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.49 Med: 1.04 Max: 3.03
Current: 0.49
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Media Do Co was 3.03. The lowest was 0.49. And the median was 1.04.
MDDCF's Price-to-Projected-FCF is ranked better than 71.52% of 618
companies
in the Media - Diversified industry
Industry Median: 0.81
vs MDDCF: 0.49
Media Do Co (OTCPK:MDDCF) 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.
Media Do 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
=
37.04182
/
20.374424133908
=
1.82
* 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.
Media Do Co Intrinsic Value: Projected FCF Related Terms
Media Do Co Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Media Do 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.
MDDCF vs NYT, WLY: Intrinsic Value: Projected FCF Comparison
For the Publishing subindustry, Media Do 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.
Media Do Co Price-to-Projected-FCF vs Media - Diversified Industry
For the Media - Diversified industry and Communication Services sector, Media Do Co's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Media Do Co's Price-to-Projected-FCF falls into.
Media Do 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.
* 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 $74.96 mean?
Media Do Co (MDDCF) has a Intrinsic Value: Projected FCF of $74.96 as of Sep. 20, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Media Do Co and its competitors. According to the industry distribution chart, Media Do Co ranks #176 out of 618 companies in the Media - Diversified industry, placing it in the top 28.5%.
Is Media Do Co's Intrinsic Value: Projected FCF too high?
Media Do Co's current Intrinsic Value: Projected FCF is $74.96. The Media - Diversified industry median Intrinsic Value: Projected FCF is 0.81. Media Do Co's value of $74.96 is 9154.3% above this industry median. Based on the distribution chart, Media Do Co ranks #176 out of 618 companies in the Media - Diversified industry, which is above the industry midpoint. Overall, Media Do Co has a GF Score™ of 65/100, reflecting its overall financial health beyond just this single metric.
How does Media Do Co's Intrinsic Value: Projected FCF compare to NYT and WLY?
According to the Media - Diversified industry distribution chart, Media Do Co ranks #176 out of 618 companies for Intrinsic Value: Projected FCF. This puts Media Do Co in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.81. Media Do Co's value of $74.96 is 9154.3% 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 Media - Diversified company?
The median Intrinsic Value: Projected FCF among Media - Diversified companies is 0.81, based on 618 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. Media Do Co's current Intrinsic Value: Projected FCF of $74.96 is 9154.3% 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 Media Do Co and its competitors. For the Media - Diversified industry, the median Intrinsic Value: Projected FCF is 0.81 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Media Do Co's current Intrinsic Value: Projected FCF is $74.96. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Media Do Co stock overvalued right now?
Media Do Co (MDDCF) has a current Intrinsic Value: Projected FCF of $74.96. The stock's GF Value™ is $51.94, compared to a current price of $37.04 — trading 28.7% below its estimated fair value. The current Intrinsic Value: Projected FCF is $74.96 and 9154.3% above the Media - Diversified industry median of 0.81. Media Do Co's overall GF Score™ is 65/100 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 Media Do Co (MDDCF), the current Intrinsic Value: Projected FCF is $74.96 as of Sep. 20, 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 Media Do Co (MDDCF) Overvalued in 2026?
Based on GuruFocus' analysis, Media Do Co stock appears to be undervalued.
The current stock price of $37.04 is trading 28.7% below its estimated GF Value™ of $51.94.
Key valuation signals for MDDCF:
Intrinsic Value: Projected FCF: $74.96
GF Value™: $51.94 vs. price of $37.04 (28.7% below fair value)
Industry Position: 9154.3% above the Media - Diversified median (#176 of 618)
No single metric tells the full story. See the MDDCF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Media Do Co Ltd is engaged in the business of distributing eBooks. The company provides all kinds of trade eBooks, from comics, fiction, and nonfiction books to photo-books and magazines. The group operates two segments: E-book Distribution Business and Strategic Investment Business. The majority of its revenue is generated from the E-book Distribution Business, which mainly involves acting as an intermediary for domestic e-bookstores, and the intermediary business. Strategic Investment Projects is a group of businesses that aims to create a second revenue stream by utilizing the various networks cultivated within the company.
65GF Score
Get the complete analysis for MDDCF
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
MDDCF has been successfully added to your 
