Envipco Holding NV (OSL:ENVIP) Intrinsic Value: Projected FCF: kr-7.49 (As of Jul. 22, 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:ENVIP Envipco Holding NV OSL:ENVIP
69 GF Score
Price kr40.35
GF Value kr47.84
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Envipco Holding NV Intrinsic Value: Projected FCF?

Envipco Holding NV OSL:ENVIP -0.37% 69 Intrinsic Value: Projected FCF is kr-7.49 as of Jul. 22, 2026. GuruFocus rates OSL:ENVIP with a GF Score™ of 69/100 and a GF Value™ of kr47.84 (Modestly Undervalued). The stock has 5 warning signs investors should review. Among 2,031 Industrial Products companies, Envipco Holding NV ranks worse than 49236.78% 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 (2026-07-22), Envipco Holding NV's Intrinsic Value: Projected FCF is kr-7.49. The stock price of Envipco Holding NV is kr40.35. Therefore, Envipco Holding NV's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Envipco Holding NV'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 Envipco Holding NV was 83.33. The lowest was 0.38. And the median was 8.12.

OSL:ENVIP's Price-to-Projected-FCF is not ranked *
in the Industrial Products industry.
Industry Median: 1.64
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Envipco Holding NV  (OSL:ENVIP) 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.

Envipco Holding NV's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=40.35/-9.4940267320904
=

* 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.


Envipco Holding NV Intrinsic Value: Projected FCF Related Terms


Envipco Holding NV Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Envipco Holding NV'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.

Envipco Holding NV Intrinsic Value: Projected FCF Chart

Envipco Holding NV 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 1.62 -2.29 -3.57 -4.34 -3.38

Envipco Holding NV Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 -6.61 -9.84 -4.69 -3.38 -7.96

OSL:ENVIP vs VLTO, ZWS, CECO: Intrinsic Value: Projected FCF Comparison

For the Pollution & Treatment Controls subindustry, Envipco Holding NV'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.


Envipco Holding NV Price-to-Projected-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Envipco Holding NV's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Envipco Holding NV's Price-to-Projected-FCF falls into.


OSL:ENVIP
69GF Score
Envipco Holding NV OSL:ENVIP
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Envipco Holding NV 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 Envipco Holding NV's Free Cash Flow(6 year avg) = kr-111.65.

Envipco Holding NV'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 (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(13.503042164971*-111.65296+1100.243*0.8)/66.090
=-9.49

* 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-7.49 mean?
Envipco Holding NV (OSL:ENVIP) has a Intrinsic Value: Projected FCF of kr-7.49 as of Jul. 22, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Envipco Holding NV and its competitors. Over the past decade, Envipco Holding NV's Intrinsic Value: Projected FCF has ranged from 0.38 to 83.33. According to the industry distribution chart, Envipco Holding NV ranks #999999 out of 2031 companies in the Industrial Products industry.
Is Envipco Holding NV's Intrinsic Value: Projected FCF too high?
Envipco Holding NV's current Intrinsic Value: Projected FCF is kr-7.49. Over the past 10 years, this metric has ranged from a low of 0.38 to a high of 83.33. Based on the distribution chart, Envipco Holding NV ranks #999999 out of 2031 companies in the Industrial Products industry, which is in the bottom quartile relative to peers. Overall, Envipco Holding NV has a GF Score™ of 69/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Envipco Holding NV's Intrinsic Value: Projected FCF compare to VLTO and ZWS?
According to the Industrial Products industry distribution chart, Envipco Holding NV ranks #999999 out of 2031 companies for Intrinsic Value: Projected FCF. This places Envipco Holding NV in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.64. Historically, Envipco Holding NV's own Intrinsic Value: Projected FCF has ranged from 0.38 to 83.33 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 an Industrial Products company?
The median Intrinsic Value: Projected FCF among Industrial Products companies is 1.64, based on 2,031 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 Envipco Holding NV and its competitors. For the Industrial Products industry, the median Intrinsic Value: Projected FCF is 1.64 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Envipco Holding NV's current Intrinsic Value: Projected FCF is kr-7.49. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Envipco Holding NV stock overvalued right now?
Based on GuruFocus' analysis, Envipco Holding NV (OSL:ENVIP) is currently considered Modestly Undervalued. The stock's GF Value™ is kr47.84, compared to a current price of kr40.35 — trading 15.7% below its estimated fair value. The current Intrinsic Value: Projected FCF is kr-7.49. Envipco Holding NV's overall GF Score™ is 69/100 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 Envipco Holding NV (OSL:ENVIP), the current Intrinsic Value: Projected FCF is kr-7.49 as of Jul. 22, 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 Envipco Holding NV (OSL:ENVIP) Overvalued in 2026?

Based on GuruFocus' analysis, Envipco Holding NV stock appears to be undervalued. The current stock price of kr40.35 is trading 15.7% below its estimated GF Value™ of kr47.84. GuruFocus considers Envipco Holding NV to be Modestly Undervalued.

Key valuation signals for OSL:ENVIP:

  • Intrinsic Value: Projected FCF: kr-7.49
  • GF Value™: kr47.84 vs. price of kr40.35 (15.7% below fair value)
  • GF Score™: 69/100 with 5 warning signs

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


Envipco Holding NV Business Description

Address Van Asch van Wijckstraat 4, Amersfoort, NLD, 3811 LP
Envipco Holding NV is a recycling technology company. It is a recognized leader in the development and operation of reverse vending machines (RVMs), automated technological systems for the recovery of used beverage containers. It is known for its latest technology and market leadership, and holds several intellectual property rights for RVM systems, including but not limited to beverage refund deposit markings, material type identification, compaction, and accounting. Geographically, it operates through Europe, which is its key revenue generating market, and North America.
69GF Score

Get the complete analysis for OSL:ENVIP

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

kr40.35
Price
kr47.84
GF Value