FastPassCorp AS (OCSE:FASTPC) Intrinsic Value: Projected FCF: kr-6.86 (As of Aug. 31, 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.

OCSE:FASTPC FastPassCorp AS OCSE:FASTPC
26 GF Score
Price kr39.80
! 2 Warning Signs
View Full Analysis

What is FastPassCorp AS Intrinsic Value: Projected FCF?

FastPassCorp AS OCSE:FASTPC 26 Intrinsic Value: Projected FCF is kr-6.86 as of Aug. 31, 2026. GuruFocus rates OCSE:FASTPC with a GF Score™ of 26/100. The stock has 2 warning signs investors should review. Among 1,470 Software companies, FastPassCorp AS ranks worse than 68027.14% 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 (2026-08-31), FastPassCorp AS's Intrinsic Value: Projected FCF is kr-6.86. The stock price of FastPassCorp AS is kr39.80. Therefore, FastPassCorp AS's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of FastPassCorp AS was 39.59. The lowest was 2.40. And the median was 5.38.

OCSE:FASTPC's Price-to-Projected-FCF is not ranked *
in the Software industry.
Industry Median: 1.47
* Ranked among companies with meaningful Price-to-Projected-FCF only.

FastPassCorp AS  (OCSE:FASTPC) 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.

FastPassCorp 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
=39.80/-6.8587006876374
=

* 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.


FastPassCorp AS Intrinsic Value: Projected FCF Related Terms


FastPassCorp AS Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for FastPassCorp 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.

FastPassCorp AS Intrinsic Value: Projected FCF Chart

FastPassCorp 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 7.80 0.98 -7.11 -14.66 -6.86

FastPassCorp AS Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 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 0.00 -14.66 0.00 -6.86 0.00

OCSE:FASTPC vs CRM, SHOP, UBER: Intrinsic Value: Projected FCF Comparison

For the Software - Application subindustry, FastPassCorp 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.


FastPassCorp AS Price-to-Projected-FCF vs Software Industry

For the Software industry and Technology sector, FastPassCorp AS's Price-to-Projected-FCF distribution charts can be found below:

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


OCSE:FASTPC
26GF Score
FastPassCorp AS OCSE:FASTPC
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

FastPassCorp 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 FastPassCorp AS's Free Cash Flow(6 year avg) = kr-0.99.

FastPassCorp 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*-0.98942857142857+2.061*0.8)/1.133
=-6.86

* 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 kr-6.86 mean?
FastPassCorp AS (OCSE:FASTPC) has a Intrinsic Value: Projected FCF of kr-6.86 as of Aug. 31, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on FastPassCorp AS and its competitors. According to the industry distribution chart, FastPassCorp AS ranks #999999 out of 1470 companies in the Software industry.
Is FastPassCorp AS's Intrinsic Value: Projected FCF too high?
FastPassCorp AS's current Intrinsic Value: Projected FCF is kr-6.86. Based on the distribution chart, FastPassCorp AS ranks #999999 out of 1470 companies in the Software industry, which is in the bottom quartile relative to peers. Overall, FastPassCorp AS has a GF Score™ of 26/100, reflecting its overall financial health beyond just this single metric.
How does FastPassCorp AS's Intrinsic Value: Projected FCF compare to CRM and SHOP?
According to the Software industry distribution chart, FastPassCorp AS ranks #999999 out of 1470 companies for Intrinsic Value: Projected FCF. This places FastPassCorp AS in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.47. 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 Software company?
The median Intrinsic Value: Projected FCF among Software companies is 1.47, based on 1,470 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 FastPassCorp AS and its competitors. For the Software industry, the median Intrinsic Value: Projected FCF is 1.47 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. FastPassCorp AS's current Intrinsic Value: Projected FCF is kr-6.86. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is FastPassCorp AS stock overvalued right now?
FastPassCorp AS (OCSE:FASTPC) has a current Intrinsic Value: Projected FCF of kr-6.86. The current Intrinsic Value: Projected FCF is kr-6.86. FastPassCorp AS's overall GF Score™ is 26/100 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 FastPassCorp AS (OCSE:FASTPC), the current Intrinsic Value: Projected FCF is kr-6.86 as of Aug. 31, 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.

FastPassCorp AS Business Description

Address Frederiksborggade 15, 3, Copenhagen, DNK, 1360
FastPassCorp AS is a cybersecurity software company specializing in Workforce Identity Verification (IDV) and secure identity-related automation for large and complex organizations. The Company develops and delivers enterprise-grade SaaS and on-premise solutions that protect organizations against identity based cyber threats while simultaneously improving operational efficiency across IT and security functions. Its products include FastPass Suit, FastPass IVM, FastPass SSPR, FastPass sync, FastPass cloud.
26GF Score

Get the complete analysis for OCSE:FASTPC

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

kr39.80
Price