RDFEF (Brookside Energy) Intrinsic Value: Projected FCF: $0.39 (As of Sep. 12, 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.

RDFEF Brookside Energy Ltd RDFEF
29 GF Score
Price $0.32
GF Value $0.42
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Brookside Energy Intrinsic Value: Projected FCF?

Brookside Energy RDFEF 29 Intrinsic Value: Projected FCF is $0.39 as of Sep. 12, 2026. GuruFocus rates RDFEF with a GF Score™ of 29/100 and a GF Value™ of $0.42 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 631 Oil & Gas companies, Brookside Energy ranks better than 57.05% 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 (2026-09-12), Brookside Energy's Intrinsic Value: Projected FCF is $0.39. The stock price of Brookside Energy is $0.32. Therefore, Brookside Energy's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

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

RDFEF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.82   Med: 0.89   Max: 16.67
Current: 0.82

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Brookside Energy was 16.67. The lowest was 0.82. And the median was 0.89.

RDFEF's Price-to-Projected-FCF is ranked better than
57.05% of 631 companies
in the Oil & Gas industry
Industry Median: 0.88 vs RDFEF: 0.82

Brookside Energy  (OTCPK:RDFEF) 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.

Brookside Energy's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.32/0.37208255560385
=0.86

* 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.


Brookside Energy Intrinsic Value: Projected FCF Related Terms


Brookside Energy Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Brookside Energy'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.

Brookside Energy Intrinsic Value: Projected FCF Chart

Brookside Energy 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 0.05 0.38 0.43 0.39 0.37

Brookside Energy Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 0.43 0.00 0.39 0.00 0.37

RDFEF vs COP, EOG, OXY: Intrinsic Value: Projected FCF Comparison

For the Oil & Gas E&P subindustry, Brookside Energy'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.


Brookside Energy Price-to-Projected-FCF vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Brookside Energy's Price-to-Projected-FCF distribution charts can be found below:

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


RDFEF
29GF Score
Brookside Energy Ltd RDFEF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Brookside Energy 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 Brookside Energy's Free Cash Flow(6 year avg) = $-1.39.

Brookside Energy'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 (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-1.3922857142857+61.135*0.8)/95.820
=0.37

* 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 $0.39 mean?
Brookside Energy (RDFEF) has a Intrinsic Value: Projected FCF of $0.39 as of Sep. 12, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Brookside Energy and its competitors. According to the industry distribution chart, Brookside Energy ranks #271 out of 631 companies in the Oil & Gas industry, placing it in the top 42.9%.
Is Brookside Energy's Intrinsic Value: Projected FCF too high?
Brookside Energy's current Intrinsic Value: Projected FCF is $0.39. The Oil & Gas industry median Intrinsic Value: Projected FCF is 0.88. Brookside Energy's value of $0.39 is 55.7% below this industry median. Based on the distribution chart, Brookside Energy ranks #271 out of 631 companies in the Oil & Gas industry, which is above the industry midpoint. Overall, Brookside Energy has a GF Score™ of 29/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Brookside Energy's Intrinsic Value: Projected FCF compare to COP and EOG?
According to the Oil & Gas industry distribution chart, Brookside Energy ranks #271 out of 631 companies for Intrinsic Value: Projected FCF. This puts Brookside Energy in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.88. Brookside Energy's value of $0.39 is 55.7% 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 an Oil & Gas company?
The median Intrinsic Value: Projected FCF among Oil & Gas companies is 0.88, based on 631 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. Brookside Energy's current Intrinsic Value: Projected FCF of $0.39 is 55.7% 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 Brookside Energy and its competitors. For the Oil & Gas industry, the median Intrinsic Value: Projected FCF is 0.88 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Brookside Energy's current Intrinsic Value: Projected FCF is $0.39. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Brookside Energy stock overvalued right now?
Based on GuruFocus' analysis, Brookside Energy (RDFEF) is currently considered Modestly Undervalued. The stock's GF Value™ is $0.42, compared to a current price of $0.32 — trading 23.8% below its estimated fair value. The current Intrinsic Value: Projected FCF is $0.39 and 55.7% below the Oil & Gas industry median of 0.88. Brookside Energy's overall GF Score™ is 29/100 with 2 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 Brookside Energy (RDFEF), the current Intrinsic Value: Projected FCF is $0.39 as of Sep. 12, 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 Brookside Energy (RDFEF) Overvalued in 2026?

Based on GuruFocus' analysis, Brookside Energy stock appears to be undervalued. The current stock price of $0.32 is trading 23.8% below its estimated GF Value™ of $0.42. GuruFocus considers Brookside Energy to be Modestly Undervalued.

Key valuation signals for RDFEF:

  • Intrinsic Value: Projected FCF: $0.39
  • GF Value™: $0.42 vs. price of $0.32 (23.8% below fair value)
  • GF Score™: 29/100 with 2 warning signs
  • Industry Position: 55.7% below the Oil & Gas median (#271 of 631)

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


Brookside Energy Business Description

Industry EnergyOil & Gas
Other Exchanges 8F3:GermanyBRK:Australia
Address 50 Kings Park Road, Level 1, West Perth, WA, AUS, 6005
Brookside Energy Ltd is engaged in the exploration and appraisal of oil and gas projects. The company's segments include Oil and gas exploration and Corporate. The company derives majority of its revenue from Oil and Gas Exploration. It is focused on Anadarko Basin in the western part of Oklahoma which is oil and gas rich, and generally well explored.
29GF Score

Get the complete analysis for RDFEF

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

$0.32
Price
$0.42
GF Value