Asarian Energy (NAM:FSY) Intrinsic Value: Projected FCF: R0.73 (As of Aug. 27, 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.

NAM:FSY Asarian Energy Ltd NAM:FSY
37 GF Score
Price R10.15
! 1 Warning Sign
View Full Analysis

What is Asarian Energy Intrinsic Value: Projected FCF?

Asarian Energy NAM:FSY 37 Intrinsic Value: Projected FCF is R0.73 as of Aug. 27, 2026. GuruFocus rates NAM:FSY with a GF Score™ of 37/100. The stock has 1 warning sign investors should review. Among 650 Metals & Mining companies, Asarian Energy ranks worse than 89.23% 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 (2026-08-27), Asarian Energy's Intrinsic Value: Projected FCF is R0.73. The stock price of Asarian Energy is R10.15. Therefore, Asarian Energy's Price-to-Intrinsic-Value-Projected-FCF of today is 13.9.

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

NAM:FSY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.24   Med: 12.57   Max: 88
Current: 13.9

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Asarian Energy was 88.00. The lowest was 0.24. And the median was 12.57.

NAM:FSY's Price-to-Projected-FCF is ranked worse than
89.23% of 650 companies
in the Metals & Mining industry
Industry Median: 2.455 vs NAM:FSY: 13.90

Asarian Energy  (NAM:FSY) 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.

Asarian Energy's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=10.15/0.38360455205888
=26.46

* 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.


Asarian Energy Intrinsic Value: Projected FCF Related Terms


Asarian Energy Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Asarian Energy'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.

Asarian Energy Intrinsic Value: Projected FCF Chart

Asarian Energy 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 0.84 1.03 0.27 -0.15 1.75

Asarian Energy 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 0.00 0.00 1.75 1.14 0.90

Asarian Energy Intrinsic Value: Projected FCF Competitor Comparison

For the Other Industrial Metals & Mining subindustry, Asarian Energy'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.


Asarian Energy Price-to-Projected-FCF vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Asarian Energy's Price-to-Projected-FCF distribution charts can be found below:

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


NAM:FSY
37GF Score
Asarian Energy Ltd NAM:FSY
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Asarian Energy 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 Asarian Energy's Free Cash Flow(6 year avg) = R-32.61.

Asarian Energy'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*-32.6056+505.368*0.8)/244.725
=0.38

* 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 R0.73 mean?
Asarian Energy (NAM:FSY) has a Intrinsic Value: Projected FCF of R0.73 as of Aug. 27, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Asarian Energy and its competitors. According to the industry distribution chart, Asarian Energy ranks #580 out of 650 companies in the Metals & Mining industry, placing it in the top 89.2%.
Is Asarian Energy's Intrinsic Value: Projected FCF too high?
Asarian Energy's current Intrinsic Value: Projected FCF is R0.73. Based on the distribution chart, Asarian Energy ranks #580 out of 650 companies in the Metals & Mining industry, which is in the bottom quartile relative to peers. Overall, Asarian Energy has a GF Score™ of 37/100, reflecting its overall financial health beyond just this single metric.
How does Asarian Energy's Intrinsic Value: Projected FCF compare to competitors?
According to the Metals & Mining industry distribution chart, Asarian Energy ranks #580 out of 650 companies for Intrinsic Value: Projected FCF. This places Asarian Energy in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.46. 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 Metals & Mining company?
The median Intrinsic Value: Projected FCF among Metals & Mining companies is 2.46, based on 650 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 Asarian Energy and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.46 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Asarian Energy's current Intrinsic Value: Projected FCF is R0.73. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Asarian Energy stock overvalued right now?
Asarian Energy (NAM:FSY) has a current Intrinsic Value: Projected FCF of R0.73. The current Intrinsic Value: Projected FCF is R0.73. Asarian Energy's overall GF Score™ is 37/100 with 1 warning sign 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 Asarian Energy (NAM:FSY), the current Intrinsic Value: Projected FCF is R0.73 as of Aug. 27, 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.

Asarian Energy Business Description

Address 20 Adelaide Street East, Suite 200, Toronto, ON, CAN, M5C 2T6
Forsys Metals Corp is engaged in the acquisition, exploration, and development of mineral properties in Namibia, Africa. The Company's operations are focused on its uranium projects, including the Norasa Uranium Project, Valencia Uranium Project, and Namibplaas Uranium Project.
37GF Score

Get the complete analysis for NAM:FSY

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

R10.15
Price