RRETY (Robinsons Retail Holdings) Intrinsic Value: Projected FCF: $24.02 (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.

RRETY Robinsons Retail Holdings Inc RRETY
94 GF Score
Price $5.75
GF Value $7.48
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Robinsons Retail Holdings Intrinsic Value: Projected FCF?

Robinsons Retail Holdings RRETY 94 Intrinsic Value: Projected FCF is $24.02 as of Sep. 10, 2026. GuruFocus rates RRETY with a GF Score™ of 94/100 and a GF Value™ of $7.48 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 763 Retail - Cyclical companies, Robinsons Retail Holdings ranks better than 88.47% 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), Robinsons Retail Holdings's Intrinsic Value: Projected FCF is $24.02. The stock price of Robinsons Retail Holdings is $5.75. Therefore, Robinsons Retail Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

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

RRETY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.19   Med: 0.65   Max: 2.43
Current: 0.24

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Robinsons Retail Holdings was 2.43. The lowest was 0.19. And the median was 0.65.

RRETY's Price-to-Projected-FCF is ranked better than
88.47% of 763 companies
in the Retail - Cyclical industry
Industry Median: 0.76 vs RRETY: 0.24

Robinsons Retail Holdings  (OTCPK:RRETY) 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.

Robinsons Retail Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=5.75/25.407555231006
=0.23

* 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.


Robinsons Retail Holdings Intrinsic Value: Projected FCF Related Terms


Robinsons Retail Holdings Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Robinsons Retail Holdings'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.

Robinsons Retail Holdings Intrinsic Value: Projected FCF Chart

Robinsons Retail Holdings 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 16.28 16.45 17.67 19.84 28.94

Robinsons Retail Holdings Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 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 18.75 25.00 28.94 21.12 21.40

RRETY vs DDS, M: Intrinsic Value: Projected FCF Comparison

For the Department Stores subindustry, Robinsons Retail Holdings'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.


Robinsons Retail Holdings Price-to-Projected-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Robinsons Retail Holdings's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Robinsons Retail Holdings's Price-to-Projected-FCF falls into.


RRETY
94GF Score
Robinsons Retail Holdings Inc RRETY
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Robinsons Retail Holdings 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 Robinsons Retail Holdings's Free Cash Flow(6 year avg) = $125.94.

Robinsons Retail Holdings'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)
=(14.862653310476*125.94368+1048.53*0.8)/106.688
=25.41

* 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 $24.02 mean?
Robinsons Retail Holdings (RRETY) has a Intrinsic Value: Projected FCF of $24.02 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 Robinsons Retail Holdings and its competitors. According to the industry distribution chart, Robinsons Retail Holdings ranks #88 out of 763 companies in the Retail - Cyclical industry, placing it in the top 11.5%.
Is Robinsons Retail Holdings' Intrinsic Value: Projected FCF too high?
Robinsons Retail Holdings' current Intrinsic Value: Projected FCF is $24.02. The Retail - Cyclical industry median Intrinsic Value: Projected FCF is 0.76. Robinsons Retail Holdings' value of $24.02 is 3060.5% above this industry median. Based on the distribution chart, Robinsons Retail Holdings ranks #88 out of 763 companies in the Retail - Cyclical industry, which is in the top quartile — a strong position relative to peers. Overall, Robinsons Retail Holdings has a GF Score™ of 94/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Robinsons Retail Holdings' Intrinsic Value: Projected FCF compare to DDS and M?
According to the Retail - Cyclical industry distribution chart, Robinsons Retail Holdings ranks #88 out of 763 companies for Intrinsic Value: Projected FCF. This places Robinsons Retail Holdings in the top 12% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.76. Robinsons Retail Holdings' value of $24.02 is 3060.5% above 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 Retail - Cyclical company?
The median Intrinsic Value: Projected FCF among Retail - Cyclical companies is 0.76, based on 763 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. Robinsons Retail Holdings's current Intrinsic Value: Projected FCF of $24.02 is 3060.5% above 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 Robinsons Retail Holdings and its competitors. For the Retail - Cyclical industry, the median Intrinsic Value: Projected FCF is 0.76 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Robinsons Retail Holdings's current Intrinsic Value: Projected FCF is $24.02. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Robinsons Retail Holdings stock overvalued right now?
Based on GuruFocus' analysis, Robinsons Retail Holdings (RRETY) is currently considered Modestly Undervalued. The stock's GF Value™ is $7.48, compared to a current price of $5.75 — trading 23.1% below its estimated fair value. The current Intrinsic Value: Projected FCF is $24.02 and 3060.5% above the Retail - Cyclical industry median of 0.76. Robinsons Retail Holdings' overall GF Score™ is 94/100 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 Robinsons Retail Holdings (RRETY), the current Intrinsic Value: Projected FCF is $24.02 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 Robinsons Retail Holdings (RRETY) Overvalued in 2026?

Based on GuruFocus' analysis, Robinsons Retail Holdings stock appears to be undervalued. The current stock price of $5.75 is trading 23.1% below its estimated GF Value™ of $7.48. GuruFocus considers Robinsons Retail Holdings to be Modestly Undervalued.

Key valuation signals for RRETY:

  • Intrinsic Value: Projected FCF: $24.02
  • GF Value™: $7.48 vs. price of $5.75 (23.1% below fair value)
  • GF Score™: 94/100 with 2 warning signs
  • Industry Position: 3060.5% above the Retail - Cyclical median (#88 of 763)

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


Robinsons Retail Holdings Business Description

Other Exchanges RRHI:Philippines
Address 110 E. Rodriguez, Jr. Avenue, Bagumbayan, Quezon, PHL, 1110
Robinsons Retail Holdings Inc is a multiformat retailer in the Philippines. The company operates in five business segment; Food Division, Department Store Division, DIY Division, Drug Store Division, and Specialty Store Division. The company generates maximum of its revenue from Food Division segment. The Food division operates under Robinson's Supermarket (mainstream supermarket), The Marketplace (premium), Shopwise (hypermarket), Robinsons Easymart (minimart) and Uncle John's (convenience stores). The Food Segment also operates Korean specialty grocery store No Brand.
94GF Score

Get the complete analysis for RRETY

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

$5.75
Price
$7.48
GF Value