GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Flexion Mobile PLC (OSTO:FLEXM) » Definitions » Intrinsic Value: Projected FCF

Flexion Mobile (OSTO:FLEXM) Intrinsic Value: Projected FCF : kr3.40 (As of Jun. 19, 2025)


View and export this data going back to 2018. Start your Free Trial

What is Flexion Mobile Intrinsic Value: Projected FCF?

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 (2025-06-19), Flexion Mobile's Intrinsic Value: Projected FCF is kr3.40. The stock price of Flexion Mobile is kr4.95. Therefore, Flexion Mobile's Price-to-Intrinsic-Value-Projected-FCF of today is 1.5.

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

OSTO:FLEXM' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.44   Med: 4.46   Max: 13.74
Current: 1.46

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Flexion Mobile was 13.74. The lowest was 1.44. And the median was 4.46.

OSTO:FLEXM's Price-to-Projected-FCF is ranked worse than
52.75% of 309 companies
in the Interactive Media industry
Industry Median: 1.35 vs OSTO:FLEXM: 1.46

Flexion Mobile Intrinsic Value: Projected FCF Historical Data

The historical data trend for Flexion Mobile'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.

* Premium members only.

Flexion Mobile Intrinsic Value: Projected FCF Chart

Flexion Mobile Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only - - 2.56 1.42 3.09

Flexion Mobile Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 2.48 2.35 2.17 3.09 3.40

Competitive Comparison of Flexion Mobile's Intrinsic Value: Projected FCF

For the Electronic Gaming & Multimedia subindustry, Flexion Mobile'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.


Flexion Mobile's Price-to-Projected-FCF Distribution in the Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Flexion Mobile's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

Flexion Mobile 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 Flexion Mobile's Free Cash Flow(6 year avg) = kr-0.18.

Flexion Mobile'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 (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*-0.18224+245.229*0.8)/56.871
=3.40

* 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.


Flexion Mobile  (OSTO:FLEXM) 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.

Flexion Mobile's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=4.95/3.4019909982363
=1.46

* 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.


Flexion Mobile Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Flexion Mobile's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Flexion Mobile Business Description

Traded in Other Exchanges
N/A
Address
Harbour Yard Unit G5, Chelsea Harbour, London, GBR, SW10 0XD
Flexion Mobile PLC offers marketing services within the gaming industry. It offers services to extend the reach of games, providing both technical input and marketing to drive increased revenue and wider audiences by maximizing their performance in new alternative app stores, including Amazon, Samsung, Huawei, Xiaomi, and ONE Store. The company has two operating segments, Distribution which generates maximum revenue, and Marketing Services. Geographically, it generates maximum revenue from its customers in Asia, and the rest from North America, United Kingdom, Middle East Africa, Europe, and South America.

Flexion Mobile Headlines

No Headlines