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.
Minor International PCLMINOF 82 Intrinsic Value: Projected FCF is $2.05 as of Aug. 09, 2026, which is 36% below its 10-year median of 3.18. GuruFocus rates MINOF with a GF Score™ of 82/100 and a GF Value™ of $0.94. The stock has 6 warning signs investors should review. Among 478 Travel & Leisure companies, Minor International PCL ranks better than 83.89% 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 Minor International PCL's Intrinsic Value: Projected FCF or its related term are showing as below:
MINOF'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.35 Med: 3.18 Max: 11.01
Current: 0.38
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Minor International PCL was 11.01. The lowest was 0.35. And the median was 3.18.
MINOF's Price-to-Projected-FCF is ranked better than 83.89% of 478
companies
in the Travel & Leisure industry
Industry Median: 0.88
vs MINOF: 0.38
Minor International PCL (OTCPK:MINOF) 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.
Minor International PCL's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
0.7834
/
1.8067399316581
=
0.43
* 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.
Minor International PCL Intrinsic Value: Projected FCF Related Terms
Minor International PCL Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Minor International PCL'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.
Minor International PCL Intrinsic Value: Projected FCF Chart
MINOF vs MAR, HLT, H: Intrinsic Value: Projected FCF Comparison
For the Lodging subindustry, Minor International PCL'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.
Minor International PCL Price-to-Projected-FCF vs Travel & Leisure Industry
For the Travel & Leisure industry and Consumer Cyclical sector, Minor International PCL's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Minor International PCL's Price-to-Projected-FCF falls into.
Minor International PCL 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 $2.05 mean?
Minor International PCL (MINOF) has a Intrinsic Value: Projected FCF of $2.05 as of Aug. 09, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Minor International PCL and its competitors. This is 36% below median its historical median of 3.18. Over the past decade, Minor International PCL's Intrinsic Value: Projected FCF has ranged from 0.35 to 11.01. According to the industry distribution chart, Minor International PCL ranks #77 out of 478 companies in the Travel & Leisure industry, placing it in the top 16.1%.
Is Minor International PCL's Intrinsic Value: Projected FCF too high?
Minor International PCL's current Intrinsic Value: Projected FCF of $2.05 is 36% below median its 10-year median of 3.18. Over the past 10 years, this metric has ranged from a low of 0.35 to a high of 11.01. The Travel & Leisure industry median Intrinsic Value: Projected FCF is 0.88. Minor International PCL's value of $2.05 is 133% above this industry median. Based on the distribution chart, Minor International PCL ranks #77 out of 478 companies in the Travel & Leisure industry, which is in the top quartile — a strong position relative to peers. Overall, Minor International PCL has a GF Score™ of 82/100, reflecting its overall financial health beyond just this single metric.
How does Minor International PCL's Intrinsic Value: Projected FCF compare to MAR and HLT?
According to the Travel & Leisure industry distribution chart, Minor International PCL ranks #77 out of 478 companies for Intrinsic Value: Projected FCF. This places Minor International PCL in the top 16% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.88. Minor International PCL's value of $2.05 is 133% above this benchmark. Historically, Minor International PCL's own Intrinsic Value: Projected FCF has ranged from 0.35 to 11.01 over the past decade. While the company's 10-year median is 3.18 vs. the industry median of 0.88, Minor International PCL has consistently been above the industry average. 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 Travel & Leisure company?
The median Intrinsic Value: Projected FCF among Travel & Leisure companies is 0.88, based on 478 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. Minor International PCL's current Intrinsic Value: Projected FCF of $2.05 is 133% 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 Minor International PCL and its competitors. For the Travel & Leisure industry, the median Intrinsic Value: Projected FCF is 0.88 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Minor International PCL's current Intrinsic Value: Projected FCF is $2.05, which is 36% below median its own 10-year median of 3.18. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Minor International PCL stock overvalued right now?
Minor International PCL (MINOF) has a current Intrinsic Value: Projected FCF of $2.05. The stock's GF Value™ is $0.94, compared to a current price of $0.78 — trading 16.7% below its estimated fair value. The current Intrinsic Value: Projected FCF is $2.05, which is 36% below median its 10-year median of 3.18 and 133% above the Travel & Leisure industry median of 0.88. Minor International PCL's overall GF Score™ is 82/100 with 6 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 Minor International PCL (MINOF), the current Intrinsic Value: Projected FCF is $2.05 as of Aug. 09, 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 Minor International PCL (MINOF) Overvalued in 2026?
Based on GuruFocus' analysis, Minor International PCL stock appears to be undervalued.
The current stock price of $0.78 is trading 16.7% below its estimated GF Value™ of $0.94.
Key valuation signals for MINOF:
Intrinsic Value: Projected FCF: $2.05 (36% below median its 10-year median of 3.18)
GF Value™: $0.94 vs. price of $0.78 (16.7% below fair value)
Industry Position: 133% above the Travel & Leisure median (#77 of 478)
No single metric tells the full story. See the MINOF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Minor International PCL operates hotels, restaurant operations, distribution, and manufacturing businesses. The company's operating segments of the company are Hotel, Mixed-use and others, and Restaurants. Majority of its revenue comes from European hotels. The Group mainly operates in Thailand and also has operations in other countries such as countries in Europe, Singapore, The People's Republic of China, The Republic of Maldives, The United Arab Emirates, Sri Lanka, Australia, the Federative Republic of Brazil, and countries in Africa, etc.
82GF Score
Get the complete analysis for MINOF
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
MINOF has been successfully added to your 
