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.
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.
Frasers GroupSDIPF -4.82%79 Intrinsic Value: Projected FCF is $13.58 as of Aug. 23, 2026, which is 1091% above its 10-year median of 1.14. GuruFocus rates SDIPF with a GF Score™ of 79/100 and a GF Value™ of $8.52. The stock has 6 warning signs investors should review. Among 770 Retail - Cyclical companies, Frasers Group ranks better than 55.71% 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 (2026-08-23), Frasers Group's Intrinsic Value: Projected FCF is $13.58. The stock price of Frasers Group is $9.08. Therefore, Frasers Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.
The historical rank and industry rank for Frasers Group's Intrinsic Value: Projected FCF or its related term are showing as below:
SDIPF'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.53 Med: 1.14 Max: 1.69
Current: 0.67
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Frasers Group was 1.69. The lowest was 0.53. And the median was 1.14.
SDIPF's Price-to-Projected-FCF is ranked better than 55.71% of 770
companies
in the Retail - Cyclical industry
Industry Median: 0.775
vs SDIPF: 0.67
Frasers Group (OTCPK:SDIPF) 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.
Frasers Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
9.08
/
16.228908158312
=
0.56
* 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.
Frasers Group Intrinsic Value: Projected FCF Related Terms
Frasers Group Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Frasers Group'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.
Frasers Group Intrinsic Value: Projected FCF Chart
SDIPF vs CASY, WSM, ULTA: Intrinsic Value: Projected FCF Comparison
For the Specialty Retail subindustry, Frasers Group'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.
Frasers Group Price-to-Projected-FCF vs Retail - Cyclical Industry
For the Retail - Cyclical industry and Consumer Cyclical sector, Frasers Group's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Frasers Group's Price-to-Projected-FCF falls into.
Frasers Group 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.
* 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 $13.58 mean?
Frasers Group (SDIPF) has a Intrinsic Value: Projected FCF of $13.58 as of Aug. 23, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Frasers Group and its competitors. This is 1091% above median its historical median of 1.14. Over the past decade, Frasers Group's Intrinsic Value: Projected FCF has ranged from 0.53 to 1.69. According to the industry distribution chart, Frasers Group ranks #341 out of 770 companies in the Retail - Cyclical industry, placing it in the top 44.3%.
Is Frasers Group's Intrinsic Value: Projected FCF too high?
Frasers Group's current Intrinsic Value: Projected FCF of $13.58 is 1091% above median its 10-year median of 1.14. Over the past 10 years, this metric has ranged from a low of 0.53 to a high of 1.69. The Retail - Cyclical industry median Intrinsic Value: Projected FCF is 0.78. Frasers Group's value of $13.58 is 1652.3% above this industry median. Based on the distribution chart, Frasers Group ranks #341 out of 770 companies in the Retail - Cyclical industry, which is above the industry midpoint. Overall, Frasers Group has a GF Score™ of 79/100, reflecting its overall financial health beyond just this single metric.
How does Frasers Group's Intrinsic Value: Projected FCF compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, Frasers Group ranks #341 out of 770 companies for Intrinsic Value: Projected FCF. This puts Frasers Group in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.78. Frasers Group's value of $13.58 is 1652.3% above this benchmark. Historically, Frasers Group's own Intrinsic Value: Projected FCF has ranged from 0.53 to 1.69 over the past decade. While the company's 10-year median is 1.14 vs. the industry median of 0.78, Frasers Group has consistently been above the industry average. 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 0.78, based on 770 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. Frasers Group's current Intrinsic Value: Projected FCF of $13.58 is 1652.3% 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 Frasers Group and its competitors. For the Retail - Cyclical industry, the median Intrinsic Value: Projected FCF is 0.78 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Frasers Group's current Intrinsic Value: Projected FCF is $13.58, which is 1091% above median its own 10-year median of 1.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Frasers Group stock overvalued right now?
Frasers Group (SDIPF) has a current Intrinsic Value: Projected FCF of $13.58. The stock's GF Value™ is $8.52, compared to a current price of $9.08 — trading 6.6% above its estimated fair value. The current Intrinsic Value: Projected FCF is $13.58, which is 1091% above median its 10-year median of 1.14 and 1652.3% above the Retail - Cyclical industry median of 0.78. Frasers Group's overall GF Score™ is 79/100 with 6 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 Frasers Group (SDIPF), the current Intrinsic Value: Projected FCF is $13.58 as of Aug. 23, 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 Frasers Group (SDIPF) Overvalued in 2026?
Based on GuruFocus' analysis, Frasers Group stock appears to be overvalued.
The current stock price of $9.08 is trading 6.6% above its estimated GF Value™ of $8.52.
Key valuation signals for SDIPF:
Intrinsic Value: Projected FCF: $13.58 (1091% above median its 10-year median of 1.14)
GF Value™: $8.52 vs. price of $9.08 (6.6% above fair value)
Industry Position: 1652.3% above the Retail - Cyclical median (#341 of 770)
No single metric tells the full story. See the SDIPF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Frasers Group PLC is a U.K. sports goods retailer. The diversified portfolio of Sports, Fitness, Premium Lifestyle and Luxury Store Fascias. Its brands are Sports Direct, House of Fraser, Flannels, Amara Living, Evans Cycles, Game, Jack Wills, and Others. The company has five segments five operating segments: UK Sports, Premium Lifestyle, International, Property and Financial Services. It operates stores in the United Kingdom, Europe, Asia, Oceania and USA. It generates the majority of the revenue from UK Sports includes the results of the Group's core sports retail store operations in the UK, plus all the Group's sports retail online business, other UK-based sports retail and wholesale operations, GAME UK stores and online operations, retail store operations.
79GF Score
Get the complete analysis for SDIPF
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
SDIPF has been successfully added to your 
