Andfjordlmon Group AS (OSL:ANDF) Intrinsic Value: Projected FCF: kr-20.67 (As of Sep. 05, 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.

OSL:ANDF Andfjord Salmon Group AS OSL:ANDF
21 GF Score
Price kr28.20
! 8 Warning Signs
View Full Analysis

What is Andfjordlmon Group AS Intrinsic Value: Projected FCF?

Andfjordlmon Group AS OSL:ANDF -1.05% 21 Intrinsic Value: Projected FCF is kr-20.67 as of Sep. 05, 2026. GuruFocus rates OSL:ANDF with a GF Score™ of 21/100. The stock has 8 warning signs investors should review. Among 1,322 Consumer Packaged Goods companies, Andfjordlmon Group AS ranks worse than 75642.89% 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 (2026-09-05), Andfjordlmon Group AS's Intrinsic Value: Projected FCF is kr-20.67. The stock price of Andfjordlmon Group AS is kr28.20. Therefore, Andfjordlmon Group AS's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Andfjordlmon Group AS was 14.49. The lowest was 14.49. And the median was 14.49.

OSL:ANDF's Price-to-Projected-FCF is not ranked *
in the Consumer Packaged Goods industry.
Industry Median: 1.02
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Andfjordlmon Group AS  (OSL:ANDF) 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.

Andfjordlmon Group 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
=28.20/-20.670598145447
=

* 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.


Andfjordlmon Group AS Intrinsic Value: Projected FCF Related Terms


Andfjordlmon Group AS Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Andfjordlmon Group 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.

Andfjordlmon Group AS Intrinsic Value: Projected FCF Chart

Andfjordlmon Group AS Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only 0.00 0.00 0.00 0.00 -20.01

Andfjordlmon Group AS 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 -6.35 -15.00 -20.01 -22.20 -20.67

OSL:ANDF vs ADM, BG, TSN: Intrinsic Value: Projected FCF Comparison

For the Farm Products subindustry, Andfjordlmon Group 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.


Andfjordlmon Group AS Price-to-Projected-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Andfjordlmon Group AS's Price-to-Projected-FCF distribution charts can be found below:

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


OSL:ANDF
21GF Score
Andfjord Salmon Group AS OSL:ANDF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Andfjordlmon Group 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 Andfjordlmon Group AS's Free Cash Flow(6 year avg) = kr-494.24.

Andfjordlmon Group 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 (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-494.24416+2750.463*0.8)/121.187
=-20.67

* 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-20.67 mean?
Andfjordlmon Group AS (OSL:ANDF) has a Intrinsic Value: Projected FCF of kr-20.67 as of Sep. 05, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Andfjordlmon Group AS and its competitors. According to the industry distribution chart, Andfjordlmon Group AS ranks #999999 out of 1322 companies in the Consumer Packaged Goods industry.
Is Andfjordlmon Group AS's Intrinsic Value: Projected FCF too high?
Andfjordlmon Group AS's current Intrinsic Value: Projected FCF is kr-20.67. Based on the distribution chart, Andfjordlmon Group AS ranks #999999 out of 1322 companies in the Consumer Packaged Goods industry, which is in the bottom quartile relative to peers. Overall, Andfjordlmon Group AS has a GF Score™ of 21/100, reflecting its overall financial health beyond just this single metric.
How does Andfjordlmon Group AS's Intrinsic Value: Projected FCF compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, Andfjordlmon Group AS ranks #999999 out of 1322 companies for Intrinsic Value: Projected FCF. This places Andfjordlmon Group AS in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.02. 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 Consumer Packaged Goods company?
The median Intrinsic Value: Projected FCF among Consumer Packaged Goods companies is 1.02, based on 1,322 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 Andfjordlmon Group AS and its competitors. For the Consumer Packaged Goods industry, the median Intrinsic Value: Projected FCF is 1.02 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Andfjordlmon Group AS's current Intrinsic Value: Projected FCF is kr-20.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Andfjordlmon Group AS stock overvalued right now?
Andfjordlmon Group AS (OSL:ANDF) has a current Intrinsic Value: Projected FCF of kr-20.67. The current Intrinsic Value: Projected FCF is kr-20.67. Andfjordlmon Group AS's overall GF Score™ is 21/100 with 8 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 Andfjordlmon Group AS (OSL:ANDF), the current Intrinsic Value: Projected FCF is kr-20.67 as of Sep. 05, 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.

Andfjordlmon Group AS Business Description

Other Exchanges 50R:Germany
Address Kvalnesveien 69, Dverberg, Andoy, NOR, 8485
Andfjord Salmon Group AS is a Norwegian company engaged in salmon farming. The company's farming facility is located on Andoya, the northernmost island in the Arctic Archipelago of Lofoten, Vesteralen. The company's business is to farm salmon for the purpose of selling to third parties when the fish has reached a mature state. The company operated one salmon pool facility. The facility uses a seawater flow-through system that avoids issues with salmon lice and poisonous algae, prevents salmon escapement, and at the same time contributes to reduced feed waste.
21GF Score

Get the complete analysis for OSL:ANDF

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

kr28.20
Price