Chemical And Allied Products (NSA:CAPP) Intrinsic Value: Projected FCF: ₦47.40 (As of Aug. 28, 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.

NSA:CAPP Chemical And Allied Products PLC NSA:CAPP
68 GF Score
Price ₦115.45
GF Value ₦61.67
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is Chemical And Allied Products Intrinsic Value: Projected FCF?

Chemical And Allied Products NSA:CAPP 68 Intrinsic Value: Projected FCF is ₦47.40 as of Aug. 28, 2026. GuruFocus rates NSA:CAPP with a GF Score™ of 68/100 and a GF Value™ of ₦61.67 (Significantly Overvalued). The stock has 1 warning sign investors should review. Among 1,158 Chemicals companies, Chemical And Allied Products ranks worse than 68.39% 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 (2026-08-28), Chemical And Allied Products's Intrinsic Value: Projected FCF is ₦47.40. The stock price of Chemical And Allied Products is ₦115.45. Therefore, Chemical And Allied Products's Price-to-Intrinsic-Value-Projected-FCF of today is 2.4.

The historical rank and industry rank for Chemical And Allied Products's Intrinsic Value: Projected FCF or its related term are showing as below:

NSA:CAPP' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.69   Med: 1.31   Max: 3.69
Current: 2.44

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Chemical And Allied Products was 3.69. The lowest was 0.69. And the median was 1.31.

NSA:CAPP's Price-to-Projected-FCF is ranked worse than
68.39% of 1158 companies
in the Chemicals industry
Industry Median: 1.355 vs NSA:CAPP: 2.44

Chemical And Allied Products  (NSA:CAPP) 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.

Chemical And Allied Products's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=115.45/47.398905043477
=2.44

* 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.


Chemical And Allied Products Intrinsic Value: Projected FCF Related Terms


Chemical And Allied Products Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Chemical And Allied Products'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.

Chemical And Allied Products Intrinsic Value: Projected FCF Chart

Chemical And Allied Products 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 14.24 22.26 30.43 34.71 52.54

Chemical And Allied Products 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 36.47 39.54 52.54 53.38 47.40

NSA:CAPP vs LIN, SHW, ECL: Intrinsic Value: Projected FCF Comparison

For the Specialty Chemicals subindustry, Chemical And Allied Products'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.


Chemical And Allied Products Price-to-Projected-FCF vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, Chemical And Allied Products's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Chemical And Allied Products's Price-to-Projected-FCF falls into.


NSA:CAPP
68GF Score
Chemical And Allied Products PLC NSA:CAPP
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Chemical And Allied Products 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 Chemical And Allied Products's Free Cash Flow(6 year avg) = ₦1,842.81.

Chemical And Allied Products'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)
=(14.862653310476*1842.81152+13925.336*0.8)/812.874
=47.40

* 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 ₦47.40 mean?
Chemical And Allied Products (NSA:CAPP) has a Intrinsic Value: Projected FCF of ₦47.40 as of Aug. 28, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Chemical And Allied Products and its competitors. According to the industry distribution chart, Chemical And Allied Products ranks #792 out of 1158 companies in the Chemicals industry, placing it in the top 68.4%.
Is Chemical And Allied Products' Intrinsic Value: Projected FCF too high?
Chemical And Allied Products' current Intrinsic Value: Projected FCF is ₦47.40. Based on the distribution chart, Chemical And Allied Products ranks #792 out of 1158 companies in the Chemicals industry, which is below the industry midpoint. Overall, Chemical And Allied Products has a GF Score™ of 68/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Chemical And Allied Products' Intrinsic Value: Projected FCF compare to LIN and SHW?
According to the Chemicals industry distribution chart, Chemical And Allied Products ranks #792 out of 1158 companies for Intrinsic Value: Projected FCF. This places Chemical And Allied Products in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.36. 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 Chemicals company?
The median Intrinsic Value: Projected FCF among Chemicals companies is 1.36, based on 1,158 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 Chemical And Allied Products and its competitors. For the Chemicals industry, the median Intrinsic Value: Projected FCF is 1.36 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Chemical And Allied Products's current Intrinsic Value: Projected FCF is ₦47.40. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Chemical And Allied Products stock overvalued right now?
Based on GuruFocus' analysis, Chemical And Allied Products (NSA:CAPP) is currently considered Significantly Overvalued. The stock's GF Value™ is ₦61.67, compared to a current price of ₦115.45 — trading 87.2% above its estimated fair value. The current Intrinsic Value: Projected FCF is ₦47.40. Chemical And Allied Products' overall GF Score™ is 68/100 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 Chemical And Allied Products (NSA:CAPP), the current Intrinsic Value: Projected FCF is ₦47.40 as of Aug. 28, 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 Chemical And Allied Products (NSA:CAPP) Overvalued in 2026?

Based on GuruFocus' analysis, Chemical And Allied Products stock appears to be overvalued. The current stock price of ₦115.45 is trading 87.2% above its estimated GF Value™ of ₦61.67. GuruFocus considers Chemical And Allied Products to be Significantly Overvalued.

Key valuation signals for NSA:CAPP:

  • Intrinsic Value: Projected FCF: ₦47.40
  • GF Value™: ₦61.67 vs. price of ₦115.45 (87.2% above fair value)
  • GF Score™: 68/100 with 1 warning sign

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


Chemical And Allied Products Business Description

Address 2, Adeniyi Jones Avenue, P.M.B, Ikeja, Lagos, NGA, 21072
Chemical And Allied Products PLC is involved in the manufacturing and sale of paints. The company has only one reportable segment for the sale of paints in Nigeria. The company is is a technological licensee of AkzoNobel Coatings International B.V. The company also operates in the marine and protective coatings segment through distribution of the Hempel brand. It operates within the premium and standard segments of the Paints and Coatings market with flagship brands such as Dulux positioned in the premium segment, Caplux and Sandtex in the standard segment. Its brands are Dulux, caplux, Sandtex, and HEMPEL. Geographically, it derives the majority of its revenue from Nigeria.
68GF Score

Get the complete analysis for NSA:CAPP

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

₦115.45
Price
₦61.67
GF Value