EgnsInvest Ejd Tyskland AS (OCSE:EGNETY) Intrinsic Value: Projected FCF: kr301.93 (As of Aug. 02, 2026) — 36277% Above 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.

OCSE:EGNETY EgnsInvest Ejd Tyskland AS OCSE:EGNETY
48 GF Score
Price kr144.00
GF Value kr150.83
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is EgnsInvest Ejd Tyskland AS Intrinsic Value: Projected FCF?

EgnsInvest Ejd Tyskland AS OCSE:EGNETY 48 Intrinsic Value: Projected FCF is kr301.93 as of Aug. 02, 2026, which is 100% below its 10-year median of 0.83. GuruFocus rates OCSE:EGNETY with a GF Score™ of 48/100 and a GF Value™ of kr150.83 (Fairly Valued). The stock has 5 warning signs investors should review. Among 1,274 Real Estate companies, EgnsInvest Ejd Tyskland AS ranks better than 60.83% 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 (2026-08-02), EgnsInvest Ejd Tyskland AS's Intrinsic Value: Projected FCF is kr301.93. The stock price of EgnsInvest Ejd Tyskland AS is kr144.00. Therefore, EgnsInvest Ejd Tyskland AS's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

The historical rank and industry rank for EgnsInvest Ejd Tyskland AS's Intrinsic Value: Projected FCF or its related term are showing as below:

OCSE:EGNETY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.44   Med: 0.83   Max: 0.97
Current: 0.48

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of EgnsInvest Ejd Tyskland AS was 0.97. The lowest was 0.44. And the median was 0.83.

OCSE:EGNETY's Price-to-Projected-FCF is ranked better than
60.83% of 1274 companies
in the Real Estate industry
Industry Median: 0.62 vs OCSE:EGNETY: 0.48

EgnsInvest Ejd Tyskland AS  (OCSE:EGNETY) 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.

EgnsInvest Ejd Tyskland AS's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=144.00/301.92731517695
=0.48

* 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.


EgnsInvest Ejd Tyskland AS Intrinsic Value: Projected FCF Related Terms


EgnsInvest Ejd Tyskland AS Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for EgnsInvest Ejd Tyskland AS'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.

EgnsInvest Ejd Tyskland AS Intrinsic Value: Projected FCF Chart

EgnsInvest Ejd Tyskland AS 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 329.81 334.17 271.22 285.96 301.93

EgnsInvest Ejd Tyskland AS Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 285.96 285.73 290.51 288.63 301.93

OCSE:EGNETY vs CBRE, BEKE, JLL: Intrinsic Value: Projected FCF Comparison

For the Real Estate Services subindustry, EgnsInvest Ejd Tyskland AS'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.


EgnsInvest Ejd Tyskland AS Price-to-Projected-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, EgnsInvest Ejd Tyskland AS's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where EgnsInvest Ejd Tyskland AS's Price-to-Projected-FCF falls into.


OCSE:EGNETY
48GF Score
EgnsInvest Ejd Tyskland AS OCSE:EGNETY
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

EgnsInvest Ejd Tyskland AS 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 EgnsInvest Ejd Tyskland AS's Free Cash Flow(6 year avg) = kr18.33.

EgnsInvest Ejd Tyskland AS'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 (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*18.328+626.153*0.8)/2.237
=301.93

* 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 kr301.93 mean?
EgnsInvest Ejd Tyskland AS (OCSE:EGNETY) has a Intrinsic Value: Projected FCF of kr301.93 as of Aug. 02, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on EgnsInvest Ejd Tyskland AS and its competitors. This is 36277% above median its historical median of 0.83. Over the past decade, EgnsInvest Ejd Tyskland AS's Intrinsic Value: Projected FCF has ranged from 0.44 to 0.97. According to the industry distribution chart, EgnsInvest Ejd Tyskland AS ranks #499 out of 1274 companies in the Real Estate industry, placing it in the top 39.2%.
Is EgnsInvest Ejd Tyskland AS's Intrinsic Value: Projected FCF too high?
EgnsInvest Ejd Tyskland AS's current Intrinsic Value: Projected FCF of kr301.93 is 36277% above median its 10-year median of 0.83. Over the past 10 years, this metric has ranged from a low of 0.44 to a high of 0.97. Based on the distribution chart, EgnsInvest Ejd Tyskland AS ranks #499 out of 1274 companies in the Real Estate industry, which is above the industry midpoint. Overall, EgnsInvest Ejd Tyskland AS has a GF Score™ of 48/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does EgnsInvest Ejd Tyskland AS's Intrinsic Value: Projected FCF compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, EgnsInvest Ejd Tyskland AS ranks #499 out of 1274 companies for Intrinsic Value: Projected FCF. This puts EgnsInvest Ejd Tyskland AS in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.62. Historically, EgnsInvest Ejd Tyskland AS's own Intrinsic Value: Projected FCF has ranged from 0.44 to 0.97 over the past decade. 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 Real Estate company?
The median Intrinsic Value: Projected FCF among Real Estate companies is 0.62, based on 1,274 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 EgnsInvest Ejd Tyskland AS and its competitors. For the Real Estate industry, the median Intrinsic Value: Projected FCF is 0.62 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. EgnsInvest Ejd Tyskland AS's current Intrinsic Value: Projected FCF is kr301.93, which is 36277% above median its own 10-year median of 0.83. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is EgnsInvest Ejd Tyskland AS stock overvalued right now?
Based on GuruFocus' analysis, EgnsInvest Ejd Tyskland AS (OCSE:EGNETY) is currently considered Fairly Valued. The stock's GF Value™ is kr150.83, compared to a current price of kr144.00 — trading 4.5% below its estimated fair value. The current Intrinsic Value: Projected FCF is kr301.93, which is 36277% above median its 10-year median of 0.83. EgnsInvest Ejd Tyskland AS's overall GF Score™ is 48/100 with 5 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 EgnsInvest Ejd Tyskland AS (OCSE:EGNETY), the current Intrinsic Value: Projected FCF is kr301.93 as of Aug. 02, 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 EgnsInvest Ejd Tyskland AS (OCSE:EGNETY) Overvalued in 2026?

Based on GuruFocus' analysis, EgnsInvest Ejd Tyskland AS stock appears to be undervalued. The current stock price of kr144.00 is trading 4.5% below its estimated GF Value™ of kr150.83. GuruFocus considers EgnsInvest Ejd Tyskland AS to be Fairly Valued.

Key valuation signals for OCSE:EGNETY:

  • Intrinsic Value: Projected FCF: kr301.93 (36277% above median its 10-year median of 0.83)
  • GF Value™: kr150.83 vs. price of kr144.00 (4.5% below fair value)
  • GF Score™: 48/100 with 5 warning signs

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


EgnsInvest Ejd Tyskland AS Business Description

Address Vitus Berings Plads 5, Horsens, DNK, 8700
EgnsInvest Ejd Tyskland AS owns, operates and develops commercial and residential properties in Berlin.
48GF Score

Get the complete analysis for OCSE:EGNETY

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

kr144.00
Price
kr150.83
GF Value