NFLDF (Epic Gold) Intrinsic Value: Projected FCF: $-0.87 (As of Aug. 13, 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.

NFLDF Epic Gold Corp NFLDF
33 GF Score
Price $0.14
! 2 Warning Signs
View Full Analysis

What is Epic Gold Intrinsic Value: Projected FCF?

Epic Gold NFLDF +7.59% 33 Intrinsic Value: Projected FCF is $-0.87 as of Aug. 13, 2026. GuruFocus rates NFLDF with a GF Score™ of 33/100. The stock has 2 warning signs investors should review. Among 646 Metals & Mining companies, Epic Gold ranks worse than 154798.61% 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 (2026-08-13), Epic Gold's Intrinsic Value: Projected FCF is $-0.87. The stock price of Epic Gold is $0.14144. Therefore, Epic Gold's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

NFLDF's Price-to-Projected-FCF is not ranked *
in the Metals & Mining industry.
Industry Median: 2.28
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Epic Gold  (OTCPK:NFLDF) 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.

Epic Gold's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.14144/-0.98410975138526
=

* 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.


Epic Gold Intrinsic Value: Projected FCF Related Terms


Epic Gold Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Epic Gold'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.

Epic Gold Intrinsic Value: Projected FCF Chart

Epic Gold Annual Data
Trend Oct18 Oct19 Oct20 Oct21 Oct22 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial 0.00 0.00 0.00 -0.46 -0.89

Epic Gold Quarterly Data
Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 -0.60 -0.51 -0.67 -0.89 -0.82

NFLDF vs NEM, AU: Intrinsic Value: Projected FCF Comparison

For the Gold subindustry, Epic Gold'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.


Epic Gold Price-to-Projected-FCF vs Metals & Mining Industry

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

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


NFLDF
33GF Score
Epic Gold Corp NFLDF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Epic Gold 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 Epic Gold's Free Cash Flow(6 year avg) = $-4.15.

Epic Gold'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 (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(11.29937129898*-4.15408+6.797*0.8)/42.171
=-0.98

* 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 $-0.87 mean?
Epic Gold (NFLDF) has a Intrinsic Value: Projected FCF of $-0.87 as of Aug. 13, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Epic Gold and its competitors. According to the industry distribution chart, Epic Gold ranks #999999 out of 646 companies in the Metals & Mining industry.
Is Epic Gold's Intrinsic Value: Projected FCF too high?
Epic Gold's current Intrinsic Value: Projected FCF is $-0.87. Based on the distribution chart, Epic Gold ranks #999999 out of 646 companies in the Metals & Mining industry, which is in the bottom quartile relative to peers. Overall, Epic Gold has a GF Score™ of 33/100, reflecting its overall financial health beyond just this single metric.
How does Epic Gold's Intrinsic Value: Projected FCF compare to NEM and AU?
According to the Metals & Mining industry distribution chart, Epic Gold ranks #999999 out of 646 companies for Intrinsic Value: Projected FCF. This places Epic Gold in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.28. 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 2.28, based on 646 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 Epic Gold and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.28 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Epic Gold's current Intrinsic Value: Projected FCF is $-0.87. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Epic Gold stock overvalued right now?
Epic Gold (NFLDF) has a current Intrinsic Value: Projected FCF of $-0.87. The current Intrinsic Value: Projected FCF is $-0.87. Epic Gold's overall GF Score™ is 33/100 with 2 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 Epic Gold (NFLDF), the current Intrinsic Value: Projected FCF is $-0.87 as of Aug. 13, 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.

Epic Gold Business Description

Other Exchanges 6341:GermanyEPG:Canada
Address 52 Church Street, Suite 206, Toronto, ON, CAN, M5C 2B5
Epic Gold Corp is focused on evaluating, acquiring, and exploring mineral properties, in Canada and abroad. It is a well-funded gold exploration company anchored by historical gold resources across its four projects. Its projects include Benoist, Wilson, and Fenton In Quebec; and Hawkins Gold Project.
33GF Score

Get the complete analysis for NFLDF

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

$0.14
Price