Grieg Seafood ASA (OSL:GSF) Intrinsic Value: Projected FCF: kr-15.00 (As of Sep. 10, 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:GSF Grieg Seafood ASA OSL:GSF
65 GF Score
Price kr27.04
GF Value kr42.37
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is Grieg Seafood ASA Intrinsic Value: Projected FCF?

Grieg Seafood ASA OSL:GSF +0.15% 65 Intrinsic Value: Projected FCF is kr-15.00 as of Sep. 10, 2026. GuruFocus rates OSL:GSF with a GF Score™ of 65/100 and a GF Value™ of kr42.37 (Significantly Undervalued). The stock has 4 warning signs investors should review. Among 1,325 Consumer Packaged Goods companies, Grieg Seafood ASA ranks worse than 75471.62% 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 (2026-09-10), Grieg Seafood ASA's Intrinsic Value: Projected FCF is kr-15.00. The stock price of Grieg Seafood ASA is kr27.04. Therefore, Grieg Seafood ASA's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Grieg Seafood ASA'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 Grieg Seafood ASA was 6.02. The lowest was 0.88. And the median was 1.78.

OSL:GSF's Price-to-Projected-FCF is not ranked *
in the Consumer Packaged Goods industry.
Industry Median: 1.01
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Grieg Seafood ASA  (OSL:GSF) 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.

Grieg Seafood ASA's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=27.04/-15.002807233951
=

* 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.


Grieg Seafood ASA Intrinsic Value: Projected FCF Related Terms


Grieg Seafood ASA Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Grieg Seafood ASA'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.

Grieg Seafood ASA Intrinsic Value: Projected FCF Chart

Grieg Seafood ASA 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 58.54 78.40 54.15 24.27 12.94

Grieg Seafood ASA Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 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 37.30 33.15 19.22 12.94 -15.00

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

For the Farm Products subindustry, Grieg Seafood ASA'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.


Grieg Seafood ASA Price-to-Projected-FCF vs Consumer Packaged Goods Industry

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

* The bar in red indicates where Grieg Seafood ASA's Price-to-Projected-FCF falls into.


OSL:GSF
65GF Score
Grieg Seafood ASA OSL:GSF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Grieg Seafood ASA 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 Grieg Seafood ASA's Free Cash Flow(6 year avg) = kr-260.07.

Grieg Seafood ASA'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*-260.06656+989.975*0.8)/112.242
=-15.00

* 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-15.00 mean?
Grieg Seafood ASA (OSL:GSF) has a Intrinsic Value: Projected FCF of kr-15.00 as of Sep. 10, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Grieg Seafood ASA and its competitors. According to the industry distribution chart, Grieg Seafood ASA ranks #999999 out of 1325 companies in the Consumer Packaged Goods industry.
Is Grieg Seafood ASA's Intrinsic Value: Projected FCF too high?
Grieg Seafood ASA's current Intrinsic Value: Projected FCF is kr-15.00. Based on the distribution chart, Grieg Seafood ASA ranks #999999 out of 1325 companies in the Consumer Packaged Goods industry, which is in the bottom quartile relative to peers. Overall, Grieg Seafood ASA has a GF Score™ of 65/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Grieg Seafood ASA's Intrinsic Value: Projected FCF compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, Grieg Seafood ASA ranks #999999 out of 1325 companies for Intrinsic Value: Projected FCF. This places Grieg Seafood ASA in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.01. 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 1.01, based on 1,325 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 Grieg Seafood ASA and its competitors. For the Consumer Packaged Goods industry, the median Intrinsic Value: Projected FCF is 1.01 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Grieg Seafood ASA's current Intrinsic Value: Projected FCF is kr-15.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Grieg Seafood ASA stock overvalued right now?
Based on GuruFocus' analysis, Grieg Seafood ASA (OSL:GSF) is currently considered Significantly Undervalued. The stock's GF Value™ is kr42.37, compared to a current price of kr27.04 — trading 36.2% below its estimated fair value. The current Intrinsic Value: Projected FCF is kr-15.00. Grieg Seafood ASA's overall GF Score™ is 65/100 with 4 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 Grieg Seafood ASA (OSL:GSF), the current Intrinsic Value: Projected FCF is kr-15.00 as of Sep. 10, 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 Grieg Seafood ASA (OSL:GSF) Overvalued in 2026?

Based on GuruFocus' analysis, Grieg Seafood ASA stock appears to be undervalued. The current stock price of kr27.04 is trading 36.2% below its estimated GF Value™ of kr42.37. GuruFocus considers Grieg Seafood ASA to be Significantly Undervalued.

Key valuation signals for OSL:GSF:

  • Intrinsic Value: Projected FCF: kr-15.00
  • GF Value™: kr42.37 vs. price of kr27.04 (36.2% below fair value)
  • GF Score™: 65/100 with 4 warning signs

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


Grieg Seafood ASA Business Description

Address C. Sundtsgate 17/19, Grieg-Gaarden, Bergen, NOR, 5004
Grieg Seafood ASA is an integrated Norwegian seafood company engaged in farming Atlantic salmon. The company's facilities are located in Finnmark and Rogaland in Norway and British Columbia and Newfoundland in Canada. The product portfolio of the company includes fresh whole fish, freshly processed fish, frozen processed fish, frozen whole fish, and other products.
65GF Score

Get the complete analysis for OSL:GSF

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

kr27.04
Price
kr42.37
GF Value