NPPCF (Rabbit Holdings PCL) Intrinsic Value: Projected FCF: $0.04 (As of Aug. 23, 2026) — 92% Below Median

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.

NPPCF Rabbit Holdings PCL NPPCF
40 GF Score
Price $0.01
GF Value $0.01
! 6 Warning Signs
View Full Analysis

What is Rabbit Holdings PCL Intrinsic Value: Projected FCF?

Rabbit Holdings PCL NPPCF 40 Intrinsic Value: Projected FCF is $0.04 as of Aug. 23, 2026, which is 92% below its 10-year median of 0.50. GuruFocus rates NPPCF with a GF Scoreâ„¢ of 40/100 and a GF Valueâ„¢ of $0.01. The stock has 6 warning signs investors should review. Among 423 Conglomerates companies, Rabbit Holdings PCL ranks better than 95.74% 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 (2026-08-23), Rabbit Holdings PCL's Intrinsic Value: Projected FCF is $0.04. The stock price of Rabbit Holdings PCL is $0.005. Therefore, Rabbit Holdings PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.1.

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

NPPCF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.1   Med: 0.5   Max: 20
Current: 0.13

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Rabbit Holdings PCL was 20.00. The lowest was 0.10. And the median was 0.50.

NPPCF's Price-to-Projected-FCF is ranked better than
95.74% of 423 companies
in the Conglomerates industry
Industry Median: 0.85 vs NPPCF: 0.13

Rabbit Holdings PCL  (OTCPK:NPPCF) 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.

Rabbit Holdings 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
=0.005/0.07858903035368
=0.06

* 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.


Rabbit Holdings PCL Intrinsic Value: Projected FCF Related Terms


Rabbit Holdings PCL Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Rabbit Holdings 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.

Rabbit Holdings PCL Intrinsic Value: Projected FCF Chart

Rabbit Holdings PCL 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 0.00 0.00 0.00 0.03 0.05

Rabbit Holdings PCL 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 0.05 0.04 0.05 0.00 0.00

NPPCF vs MMM, HON: Intrinsic Value: Projected FCF Comparison

For the Conglomerates subindustry, Rabbit Holdings 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.


Rabbit Holdings PCL Price-to-Projected-FCF vs Conglomerates Industry

For the Conglomerates industry and Industrials sector, Rabbit Holdings PCL's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Rabbit Holdings PCL's Price-to-Projected-FCF falls into.


NPPCF
40GF Score
Rabbit Holdings PCL NPPCF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Rabbit Holdings 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.

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 Rabbit Holdings PCL's Free Cash Flow(6 year avg) = $-17.21.

Rabbit Holdings PCL'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)
=(11.29937129898*-17.21024+978.309*0.8)/7484.280
=0.08

* 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 $0.04 mean?
Rabbit Holdings PCL (NPPCF) has a Intrinsic Value: Projected FCF of $0.04 as of Aug. 23, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Rabbit Holdings PCL and its competitors. This is 92% below median its historical median of 0.50. Over the past decade, Rabbit Holdings PCL's Intrinsic Value: Projected FCF has ranged from 0.10 to 20.00. According to the industry distribution chart, Rabbit Holdings PCL ranks #18 out of 423 companies in the Conglomerates industry, placing it in the top 4.3%.
Is Rabbit Holdings PCL's Intrinsic Value: Projected FCF too high?
Rabbit Holdings PCL's current Intrinsic Value: Projected FCF of $0.04 is 92% below median its 10-year median of 0.50. Over the past 10 years, this metric has ranged from a low of 0.10 to a high of 20.00. The Conglomerates industry median Intrinsic Value: Projected FCF is 0.85. Rabbit Holdings PCL's value of $0.04 is 95.3% below this industry median. Based on the distribution chart, Rabbit Holdings PCL ranks #18 out of 423 companies in the Conglomerates industry, which is in the top quartile — a strong position relative to peers. Overall, Rabbit Holdings PCL has a GF Score™ of 40/100, reflecting its overall financial health beyond just this single metric.
How does Rabbit Holdings PCL's Intrinsic Value: Projected FCF compare to MMM and HON?
According to the Conglomerates industry distribution chart, Rabbit Holdings PCL ranks #18 out of 423 companies for Intrinsic Value: Projected FCF. This places Rabbit Holdings PCL in the top 4% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.85. Rabbit Holdings PCL's value of $0.04 is 95.3% below this benchmark. Historically, Rabbit Holdings PCL's own Intrinsic Value: Projected FCF has ranged from 0.10 to 20.00 over the past decade. While the company's 10-year median is 0.50 vs. the industry median of 0.85, Rabbit Holdings PCL 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 Conglomerates company?
The median Intrinsic Value: Projected FCF among Conglomerates companies is 0.85, based on 423 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. Rabbit Holdings PCL's current Intrinsic Value: Projected FCF of $0.04 is 95.3% 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 Rabbit Holdings PCL and its competitors. For the Conglomerates industry, the median Intrinsic Value: Projected FCF is 0.85 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Rabbit Holdings PCL's current Intrinsic Value: Projected FCF is $0.04, which is 92% below median its own 10-year median of 0.50. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Rabbit Holdings PCL stock overvalued right now?
Rabbit Holdings PCL (NPPCF) has a current Intrinsic Value: Projected FCF of $0.04. The stock's GF Value™ is $0.01, compared to a current price of $0.01 — trading 50% below its estimated fair value. The current Intrinsic Value: Projected FCF is $0.04, which is 92% below median its 10-year median of 0.50 and 95.3% below the Conglomerates industry median of 0.85. Rabbit Holdings PCL's overall GF Score™ is 40/100 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 Rabbit Holdings PCL (NPPCF), the current Intrinsic Value: Projected FCF is $0.04 as of Aug. 23, 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 Rabbit Holdings PCL (NPPCF) Overvalued in 2026?

Based on GuruFocus' analysis, Rabbit Holdings PCL stock appears to be undervalued. The current stock price of $0.01 is trading 50% below its estimated GF Value™ of $0.01.

Key valuation signals for NPPCF:

  • Intrinsic Value: Projected FCF: $0.04 (92% below median its 10-year median of 0.50)
  • GF Value™: $0.01 vs. price of $0.01 (50% below fair value)
  • GF Score™: 40/100 with 6 warning signs
  • Industry Position: 95.3% below the Conglomerates median (#18 of 423)

No single metric tells the full story. See the NPPCF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Rabbit Holdings PCL Business Description

Address 1000/9 BTS Visionary Park, South Tower, Phahonyothin Road, 25th Floor, Room 2404-2407, Chom Phon Subdistrict, Chatuchak District, Bangkok, THA, 10900
Rabbit Holdings PCL is principally engaged in real estate development and the financial services business.
40GF Score

Get the complete analysis for NPPCF

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

$0.01
Price
$0.01
GF Value