NETWF (Network Media Group) Intrinsic Value: Projected FCF: $0.81 (As of Jul. 05, 2026) — 16% Below Median


What is Network Media Group Intrinsic Value: Projected FCF?

Network Media Group NETWF Intrinsic Value: Projected FCF is $0.81 as of Jul. 05, 2026, which is 16% below its 10-year median of 0.97. The stock has 3 warning signs investors should review. Among 620 Media - Diversified companies, Network Media Group ranks better than 99.35% 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 (2026-07-05), Network Media Group's Intrinsic Value: Projected FCF is $0.81. The stock price of Network Media Group is $0.0316. Therefore, Network Media Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

NETWF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.04   Med: 0.97   Max: 11.75
Current: 0.04

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Network Media Group was 11.75. The lowest was 0.04. And the median was 0.97.

NETWF's Price-to-Projected-FCF is ranked better than
99.35% of 620 companies
in the Media - Diversified industry
Industry Median: 0.835 vs NETWF: 0.04

Network Media Group  (OTCPK:NETWF) 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.

Network Media Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.0316/0.9097728742281
=0.03

* 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.


Network Media Group Intrinsic Value: Projected FCF Related Terms


Network Media Group Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Network Media Group'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.

Network Media Group Intrinsic Value: Projected FCF Chart

Network Media Group Annual Data
Trend Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov22 Nov23 Nov24 Nov25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.49 0.27 0.69 0.36 1.09

Network Media Group Quarterly Data
Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25
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 0.36 0.58 0.74 0.87 1.09

NETWF vs NFLX, DIS, WBD: Intrinsic Value: Projected FCF Comparison

For the Entertainment subindustry, Network Media Group'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.


Network Media Group Price-to-Projected-FCF vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Network Media Group's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Network Media Group's Price-to-Projected-FCF falls into.



Network Media Group 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 Network Media Group's Free Cash Flow(6 year avg) = $1.30.

Network Media Group'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 (Nov25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*1.296+5.578*0.8)/18.467
=0.91

* 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 $0.81 mean?
Network Media Group (NETWF) has a Intrinsic Value: Projected FCF of $0.81 as of Jul. 05, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Network Media Group and its competitors. This is 16% below median its historical median of 0.97. Over the past decade, Network Media Group's Intrinsic Value: Projected FCF has ranged from 0.04 to 11.75. According to the industry distribution chart, Network Media Group ranks #4 out of 620 companies in the Media - Diversified industry, placing it in the top 0.59999999999999%.
Is Network Media Group's Intrinsic Value: Projected FCF too high?
Network Media Group's current Intrinsic Value: Projected FCF of $0.81 is 16% below median its 10-year median of 0.97. Over the past 10 years, this metric has ranged from a low of 0.04 to a high of 11.75. The Media - Diversified industry median Intrinsic Value: Projected FCF is 0.84. Network Media Group's value of $0.81 is 3% below this industry median. Based on the distribution chart, Network Media Group ranks #4 out of 620 companies in the Media - Diversified industry, which is in the top quartile — a strong position relative to peers.
How does Network Media Group's Intrinsic Value: Projected FCF compare to NFLX and DIS?
According to the Media - Diversified industry distribution chart, Network Media Group ranks #4 out of 620 companies for Intrinsic Value: Projected FCF. This places Network Media Group in the top 1% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.84. Network Media Group's value of $0.81 is 3% below this benchmark. Historically, Network Media Group's own Intrinsic Value: Projected FCF has ranged from 0.04 to 11.75 over the past decade. While the company's 10-year median is 0.97 vs. the industry median of 0.84, Network Media Group has consistently been below 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 Media - Diversified company?
The median Intrinsic Value: Projected FCF among Media - Diversified companies is 0.84, based on 620 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. Network Media Group's current Intrinsic Value: Projected FCF of $0.81 is 3% below 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 Network Media Group and its competitors. For the Media - Diversified industry, the median Intrinsic Value: Projected FCF is 0.84 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Network Media Group's current Intrinsic Value: Projected FCF is $0.81, which is 16% below median its own 10-year median of 0.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Network Media Group stock overvalued right now?
Based on GuruFocus' analysis, Network Media Group (NETWF) is currently considered Possible Value Trap. The stock's GF Value™ is $0.06, compared to a current price of $0.03 — trading 47.3% below its estimated fair value. The current Intrinsic Value: Projected FCF is $0.81, which is 16% below median its 10-year median of 0.97 and 3% below the Media - Diversified industry median of 0.84. 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 Network Media Group (NETWF), the current Intrinsic Value: Projected FCF is $0.81 as of Jul. 05, 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.

Network Media Group Business Description

Other Exchanges NTE:Canada
Address 1684 West 2nd Avenue, Vancouver, BC, CAN, V6J 1H4
Network Media Group Inc operates in the entertainment industry. Along with its subsidiaries, the company develops, produces, and exploits film and television properties in addition to providing production services to third parties. The company's documentary stories are of inspiring cultural icons and their lasting legacy, along with cinematic, richly crafted stories featuring A-list talent across Music, Film, Comedy, Sports, Politics, and Business.