SPOFF (EarthLabs) Intrinsic Value: Projected FCF: $0.21 (As of Aug. 27, 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.

SPOFF EarthLabs Inc SPOFF
41 GF Score
Price $0.23
GF Value $0.99
Valuation Possible Value Trap
! 2 Warning Signs
View Full Analysis

What is EarthLabs Intrinsic Value: Projected FCF?

EarthLabs SPOFF +2.21% 41 Intrinsic Value: Projected FCF is $0.21 as of Aug. 27, 2026. GuruFocus rates SPOFF with a GF Score™ of 41/100 and a GF Value™ of $0.99 (Possible Value Trap). The stock has 2 warning signs investors should review. Among 1,468 Software companies, EarthLabs ranks better than 61.38% 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 (2026-08-27), EarthLabs's Intrinsic Value: Projected FCF is $0.21. The stock price of EarthLabs is $0.2348. Therefore, EarthLabs's Price-to-Intrinsic-Value-Projected-FCF of today is 1.1.

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

SPOFF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.63   Med: 1.41   Max: 1.75
Current: 1.12

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of EarthLabs was 1.75. The lowest was 0.63. And the median was 1.41.

SPOFF's Price-to-Projected-FCF is ranked better than
61.38% of 1468 companies
in the Software industry
Industry Median: 1.445 vs SPOFF: 1.12

EarthLabs  (OTCPK:SPOFF) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.2348/0.19988688195793
=1.17

* 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.


EarthLabs Intrinsic Value: Projected FCF Related Terms


EarthLabs Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for EarthLabs'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.

EarthLabs Intrinsic Value: Projected FCF Chart

EarthLabs Annual Data
Trend May17 May18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only 0.00 0.00 0.11 0.07 0.21

EarthLabs Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 0.06 0.11 0.18 0.21 0.21

SPOFF vs IBM, ACN, FISV: Intrinsic Value: Projected FCF Comparison

For the Information Technology Services subindustry, EarthLabs'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.


EarthLabs Price-to-Projected-FCF vs Software Industry

For the Software industry and Technology sector, EarthLabs's Price-to-Projected-FCF distribution charts can be found below:

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


SPOFF
41GF Score
EarthLabs Inc SPOFF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

EarthLabs 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 EarthLabs's Free Cash Flow(6 year avg) = $-1.50.

EarthLabs'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 (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-1.49856+52.773*0.8)/139.837
=0.20

* 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 $0.21 mean?
EarthLabs (SPOFF) has a Intrinsic Value: Projected FCF of $0.21 as of Aug. 27, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on EarthLabs and its competitors. According to the industry distribution chart, EarthLabs ranks #567 out of 1468 companies in the Software industry, placing it in the top 38.6%.
Is EarthLabs' Intrinsic Value: Projected FCF too high?
EarthLabs' current Intrinsic Value: Projected FCF is $0.21. The Software industry median Intrinsic Value: Projected FCF is 1.45. EarthLabs' value of $0.21 is 85.5% below this industry median. Based on the distribution chart, EarthLabs ranks #567 out of 1468 companies in the Software industry, which is above the industry midpoint. Overall, EarthLabs has a GF Score™ of 41/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does EarthLabs' Intrinsic Value: Projected FCF compare to IBM and ACN?
According to the Software industry distribution chart, EarthLabs ranks #567 out of 1468 companies for Intrinsic Value: Projected FCF. This puts EarthLabs in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.45. EarthLabs' value of $0.21 is 85.5% 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 Software company?
The median Intrinsic Value: Projected FCF among Software companies is 1.45, based on 1,468 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. EarthLabs's current Intrinsic Value: Projected FCF of $0.21 is 85.5% 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 EarthLabs and its competitors. For the Software industry, the median Intrinsic Value: Projected FCF is 1.45 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. EarthLabs's current Intrinsic Value: Projected FCF is $0.21. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is EarthLabs stock overvalued right now?
Based on GuruFocus' analysis, EarthLabs (SPOFF) is currently considered Possible Value Trap. The stock's GF Value™ is $0.99, compared to a current price of $0.23 — trading 76.3% below its estimated fair value. The current Intrinsic Value: Projected FCF is $0.21 and 85.5% below the Software industry median of 1.45. EarthLabs' overall GF Score™ is 41/100 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 EarthLabs (SPOFF), the current Intrinsic Value: Projected FCF is $0.21 as of Aug. 27, 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 EarthLabs (SPOFF) Overvalued in 2026?

Based on GuruFocus' analysis, EarthLabs stock appears to be undervalued. The current stock price of $0.23 is trading 76.3% below its estimated GF Value™ of $0.99. GuruFocus considers EarthLabs to be Possible Value Trap.

Key valuation signals for SPOFF:

  • Intrinsic Value: Projected FCF: $0.21
  • GF Value™: $0.99 vs. price of $0.23 (76.3% below fair value)
  • GF Score™: 41/100 with 2 warning signs
  • Industry Position: 85.5% below the Software median (#567 of 1468)

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


EarthLabs Business Description

Other Exchanges 8EK0:GermanySPOT:Canada
Address 69 Yonge Street, Suite 200, Toronto, ON, CAN, M5E 1K3
EarthLabs Inc is a Canada-based mining investment, technology, and media company. The company operates through a single reportable segment, the Financial Technology Division, which includes its financial and media technology platforms, such as CEO.CA and EMI, as well as its investment portfolio. It also provides data-driven media SaaS tools and services for the metals and mining sector.
41GF Score

Get the complete analysis for SPOFF

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

$0.23
Price
$0.99
GF Value