SDPNF (SD Guthrie Bhd) Intrinsic Value: Projected FCF: $0.97 (As of Sep. 01, 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.

SDPNF SD Guthrie Bhd SDPNF
81 GF Score
Price $1.49
GF Value $1.20
! 7 Warning Signs
View Full Analysis

What is SD Guthrie Bhd Intrinsic Value: Projected FCF?

SD Guthrie Bhd SDPNF 81 Intrinsic Value: Projected FCF is $0.97 as of Sep. 01, 2026. GuruFocus rates SDPNF with a GF Score™ of 81/100 and a GF Value™ of $1.20. The stock has 7 warning signs investors should review. Among 1,319 Consumer Packaged Goods companies, SD Guthrie Bhd ranks worse than 68.23% 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 (2026-09-01), SD Guthrie Bhd's Intrinsic Value: Projected FCF is $0.97. The stock price of SD Guthrie Bhd is $1.48925. Therefore, SD Guthrie Bhd's Price-to-Intrinsic-Value-Projected-FCF of today is 1.5.

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

SDPNF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.95   Med: 1.07   Max: 1.54
Current: 1.54

During the past 12 years, the highest Price-to-Intrinsic-Value-Projected-FCF of SD Guthrie Bhd was 1.54. The lowest was 0.95. And the median was 1.07.

SDPNF's Price-to-Projected-FCF is ranked worse than
68.23% of 1319 companies
in the Consumer Packaged Goods industry
Industry Median: 1.02 vs SDPNF: 1.54

SD Guthrie Bhd  (OTCPK:SDPNF) 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.

SD Guthrie Bhd's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1.48925/0.99090581344086
=1.50

* 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.


SD Guthrie Bhd Intrinsic Value: Projected FCF Related Terms


SD Guthrie Bhd Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for SD Guthrie Bhd'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.

SD Guthrie Bhd Intrinsic Value: Projected FCF Chart

SD Guthrie Bhd Annual Data
Trend Jun16 Jun17 Jun18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.71 0.93 1.14 0.85

SD Guthrie Bhd 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 1.04 0.99 0.85 1.03 1.03

SDPNF vs KHC, GIS: Intrinsic Value: Projected FCF Comparison

For the Packaged Foods subindustry, SD Guthrie Bhd'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.


SD Guthrie Bhd Price-to-Projected-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, SD Guthrie Bhd's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where SD Guthrie Bhd's Price-to-Projected-FCF falls into.


SDPNF
81GF Score
SD Guthrie Bhd SDPNF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

SD Guthrie Bhd 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 SD Guthrie Bhd's Free Cash Flow(6 year avg) = $293.84.

SD Guthrie Bhd'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)
=(10.770154119158*293.836+4610.557*0.8)/6916.000
=0.99

* 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 $0.97 mean?
SD Guthrie Bhd (SDPNF) has a Intrinsic Value: Projected FCF of $0.97 as of Sep. 01, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on SD Guthrie Bhd and its competitors. According to the industry distribution chart, SD Guthrie Bhd ranks #900 out of 1319 companies in the Consumer Packaged Goods industry, placing it in the top 68.2%.
Is SD Guthrie Bhd's Intrinsic Value: Projected FCF too high?
SD Guthrie Bhd's current Intrinsic Value: Projected FCF is $0.97. The Consumer Packaged Goods industry median Intrinsic Value: Projected FCF is 1.02. SD Guthrie Bhd's value of $0.97 is 4.9% below this industry median. Based on the distribution chart, SD Guthrie Bhd ranks #900 out of 1319 companies in the Consumer Packaged Goods industry, which is below the industry midpoint. Overall, SD Guthrie Bhd has a GF Score™ of 81/100, reflecting its overall financial health beyond just this single metric.
How does SD Guthrie Bhd's Intrinsic Value: Projected FCF compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, SD Guthrie Bhd ranks #900 out of 1319 companies for Intrinsic Value: Projected FCF. This places SD Guthrie Bhd in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.02. SD Guthrie Bhd's value of $0.97 is 4.9% 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 Consumer Packaged Goods company?
The median Intrinsic Value: Projected FCF among Consumer Packaged Goods companies is 1.02, based on 1,319 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. SD Guthrie Bhd's current Intrinsic Value: Projected FCF of $0.97 is 4.9% 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 SD Guthrie Bhd and its competitors. For the Consumer Packaged Goods industry, the median Intrinsic Value: Projected FCF is 1.02 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. SD Guthrie Bhd's current Intrinsic Value: Projected FCF is $0.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is SD Guthrie Bhd stock overvalued right now?
SD Guthrie Bhd (SDPNF) has a current Intrinsic Value: Projected FCF of $0.97. The stock's GF Value™ is $1.20, compared to a current price of $1.49 — trading 24.1% above its estimated fair value. The current Intrinsic Value: Projected FCF is $0.97 and 4.9% below the Consumer Packaged Goods industry median of 1.02. SD Guthrie Bhd's overall GF Score™ is 81/100 with 7 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 SD Guthrie Bhd (SDPNF), the current Intrinsic Value: Projected FCF is $0.97 as of Sep. 01, 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 SD Guthrie Bhd (SDPNF) Overvalued in 2026?

Based on GuruFocus' analysis, SD Guthrie Bhd stock appears to be overvalued. The current stock price of $1.49 is trading 24.1% above its estimated GF Value™ of $1.20.

Key valuation signals for SDPNF:

  • Intrinsic Value: Projected FCF: $0.97
  • GF Value™: $1.20 vs. price of $1.49 (24.1% above fair value)
  • GF Score™: 81/100 with 7 warning signs
  • Industry Position: 4.9% below the Consumer Packaged Goods median (#900 of 1319)

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


SD Guthrie Bhd Business Description

Other Exchanges 5285:Malaysia
Address No. 2, Jalan PJU 1A/7, Plantation Tower, Level 10, Main Block, Ara Damansara, Petaling Jaya, SGR, MYS, 47301
SD Guthrie Bhd is a palm oil plantation company. It is engaged in oil palm cultivation, harvesting, and milling in Malaysia. The principal activities of the Company consist of the production, processing, refining, and sales of palm oil and palm kernel oil, manufacturing and marketing of specialty fats and edible oils, rubber, and other palm oil-related products, and investment holding. The company's segments include Upstream Malaysia, Upstream Indonesia, Upstream Papua New Guinea and the Solomon Islands, Renewable energy, Industrial development, Downstream, and Other operations. It generates maximum revenue from the Downstream segment. Geographically, it derives a majority of its revenue from Malaysia and also has a presence in Europe, India, Indonesia, Thailand, and Other countries.
81GF Score

Get the complete analysis for SDPNF

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

$1.49
Price
$1.20
GF Value