PLYFF (Playfair Mining) Intrinsic Value: Projected FCF: $0.03 (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.

PLYFF Playfair Mining Ltd PLYFF
35 GF Score
Price $0.20
! 1 Warning Sign
View Full Analysis

What is Playfair Mining Intrinsic Value: Projected FCF?

Playfair Mining PLYFF 35 Intrinsic Value: Projected FCF is $0.03 as of Sep. 10, 2026. GuruFocus rates PLYFF with a GF Score™ of 35/100. The stock has 1 warning sign investors should review. Among 658 Metals & Mining companies, Playfair Mining ranks worse than 75.84% 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), Playfair Mining's Intrinsic Value: Projected FCF is $0.03. The stock price of Playfair Mining is $0.20. Therefore, Playfair Mining's Price-to-Intrinsic-Value-Projected-FCF of today is 6.7.

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

PLYFF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 3   Med: 6.5   Max: 19.5
Current: 6.67

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Playfair Mining was 19.50. The lowest was 3.00. And the median was 6.50.

PLYFF's Price-to-Projected-FCF is ranked worse than
75.84% of 658 companies
in the Metals & Mining industry
Industry Median: 2.44 vs PLYFF: 6.67

Playfair Mining  (OTCPK:PLYFF) 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.

Playfair Mining's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.20/0.0035428407186079
=56.45

* 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.


Playfair Mining Intrinsic Value: Projected FCF Related Terms


Playfair Mining Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Playfair Mining'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.

Playfair Mining Intrinsic Value: Projected FCF Chart

Playfair Mining Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.01 -0.01 -0.02 -0.02

Playfair Mining Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 -0.03 -0.05 -0.03 -0.02 0.01

Playfair Mining Intrinsic Value: Projected FCF Competitor Comparison

For the Other Industrial Metals & Mining subindustry, Playfair Mining'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.


Playfair Mining Price-to-Projected-FCF vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Playfair Mining's Price-to-Projected-FCF distribution charts can be found below:

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


PLYFF
35GF Score
Playfair Mining Ltd PLYFF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Playfair Mining 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 Playfair Mining's Free Cash Flow(6 year avg) = $-0.11.

Playfair Mining'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 (May26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-0.10704+1.653*0.8)/85.621
=0.00

* 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 $0.03 mean?
Playfair Mining (PLYFF) has a Intrinsic Value: Projected FCF of $0.03 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 Playfair Mining and its competitors. According to the industry distribution chart, Playfair Mining ranks #499 out of 658 companies in the Metals & Mining industry, placing it in the top 75.8%.
Is Playfair Mining's Intrinsic Value: Projected FCF too high?
Playfair Mining's current Intrinsic Value: Projected FCF is $0.03. The Metals & Mining industry median Intrinsic Value: Projected FCF is 2.44. Playfair Mining's value of $0.03 is 98.8% below this industry median. Based on the distribution chart, Playfair Mining ranks #499 out of 658 companies in the Metals & Mining industry, which is in the bottom quartile relative to peers. Overall, Playfair Mining has a GF Score™ of 35/100, reflecting its overall financial health beyond just this single metric.
How does Playfair Mining's Intrinsic Value: Projected FCF compare to competitors?
According to the Metals & Mining industry distribution chart, Playfair Mining ranks #499 out of 658 companies for Intrinsic Value: Projected FCF. This places Playfair Mining in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.44. Playfair Mining's value of $0.03 is 98.8% below this benchmark. 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 Metals & Mining company?
The median Intrinsic Value: Projected FCF among Metals & Mining companies is 2.44, based on 658 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. Playfair Mining's current Intrinsic Value: Projected FCF of $0.03 is 98.8% below the industry median. 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 Playfair Mining and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.44 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Playfair Mining's current Intrinsic Value: Projected FCF is $0.03. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Playfair Mining stock overvalued right now?
Playfair Mining (PLYFF) has a current Intrinsic Value: Projected FCF of $0.03. The current Intrinsic Value: Projected FCF is $0.03 and 98.8% below the Metals & Mining industry median of 2.44. Playfair Mining's overall GF Score™ is 35/100 with 1 warning sign 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 Playfair Mining (PLYFF), the current Intrinsic Value: Projected FCF is $0.03 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.

Playfair Mining Business Description

Other Exchanges P1J:GermanyPLY:Canada
Address 1489 Marine Drive, Suite 738, Vancouver, BC, CAN, V7T 1B8
Playfair Mining Ltd is a mineral exploration company in Canada. The company engages in the acquisition and exploration of mineral properties in Canada and Ireland. Its project portfolio comprises of OX Mountain project in Ireland, Grey River Tungsten located adjacent to the Grey River on the south coast of Newfoundland, and the RKV project. The company is exploring gold at its gold, copper, cobalt, and nickel. The company operates in one reportable operating segment, being the acquisition and exploration of mineral properties in Norway.
35GF Score

Get the complete analysis for PLYFF

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

$0.20
Price