TAGOF (TAG Immobilien AG) Intrinsic Value: Projected FCF: $26.19 (As of Aug. 25, 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.

TAGOF TAG Immobilien AG TAGOF
68 GF Score
Price $16.12
GF Value $9.59
Valuation Significantly Overvalued
! 9 Warning Signs
View Full Analysis

What is TAG Immobilien AG Intrinsic Value: Projected FCF?

TAG Immobilien AG TAGOF 68 Intrinsic Value: Projected FCF is $26.19 as of Aug. 25, 2026. GuruFocus rates TAGOF with a GF Score™ of 68/100 and a GF Value™ of $9.59 (Significantly Overvalued). The stock has 9 warning signs investors should review. Among 1,277 Real Estate companies, TAG Immobilien AG ranks better than 52.23% 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 (2026-08-25), TAG Immobilien AG's Intrinsic Value: Projected FCF is $26.19. The stock price of TAG Immobilien AG is $16.1175. Therefore, TAG Immobilien AG's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

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

TAGOF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.26   Med: 0.96   Max: 1.44
Current: 0.62

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of TAG Immobilien AG was 1.44. The lowest was 0.26. And the median was 0.96.

TAGOF's Price-to-Projected-FCF is ranked better than
52.23% of 1277 companies
in the Real Estate industry
Industry Median: 0.62 vs TAGOF: 0.62

TAG Immobilien AG  (OTCPK:TAGOF) 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.

TAG Immobilien AG's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=16.1175/23.962066420332
=0.67

* 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.


TAG Immobilien AG Intrinsic Value: Projected FCF Related Terms


TAG Immobilien AG Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for TAG Immobilien AG'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.

TAG Immobilien AG Intrinsic Value: Projected FCF Chart

TAG Immobilien AG 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 26.30 25.56 22.42 25.14 19.42

TAG Immobilien AG 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 32.92 29.53 19.42 26.75 23.27

TAG Immobilien AG Intrinsic Value: Projected FCF Competitor Comparison

For the Real Estate - Diversified subindustry, TAG Immobilien AG'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.


TAG Immobilien AG Price-to-Projected-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, TAG Immobilien AG's Price-to-Projected-FCF distribution charts can be found below:

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


TAGOF
68GF Score
TAG Immobilien AG TAGOF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

TAG Immobilien AG 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 TAG Immobilien AG's Free Cash Flow(6 year avg) = $216.13.

TAG Immobilien AG'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)
=(9.5203515959648*216.1256+3788.681*0.8)/212.358
=23.96

* 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 $26.19 mean?
TAG Immobilien AG (TAGOF) has a Intrinsic Value: Projected FCF of $26.19 as of Aug. 25, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on TAG Immobilien AG and its competitors. According to the industry distribution chart, TAG Immobilien AG ranks #610 out of 1277 companies in the Real Estate industry, placing it in the top 47.8%.
Is TAG Immobilien AG's Intrinsic Value: Projected FCF too high?
TAG Immobilien AG's current Intrinsic Value: Projected FCF is $26.19. The Real Estate industry median Intrinsic Value: Projected FCF is 0.62. TAG Immobilien AG's value of $26.19 is 4124.2% above this industry median. Based on the distribution chart, TAG Immobilien AG ranks #610 out of 1277 companies in the Real Estate industry, which is above the industry midpoint. Overall, TAG Immobilien AG has a GF Score™ of 68/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does TAG Immobilien AG's Intrinsic Value: Projected FCF compare to competitors?
According to the Real Estate industry distribution chart, TAG Immobilien AG ranks #610 out of 1277 companies for Intrinsic Value: Projected FCF. This puts TAG Immobilien AG in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.62. TAG Immobilien AG's value of $26.19 is 4124.2% 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 Real Estate company?
The median Intrinsic Value: Projected FCF among Real Estate companies is 0.62, based on 1,277 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. TAG Immobilien AG's current Intrinsic Value: Projected FCF of $26.19 is 4124.2% 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 TAG Immobilien AG and its competitors. For the Real Estate industry, the median Intrinsic Value: Projected FCF is 0.62 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. TAG Immobilien AG's current Intrinsic Value: Projected FCF is $26.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is TAG Immobilien AG stock overvalued right now?
Based on GuruFocus' analysis, TAG Immobilien AG (TAGOF) is currently considered Significantly Overvalued. The stock's GF Value™ is $9.59, compared to a current price of $16.12 — trading 68.1% above its estimated fair value. The current Intrinsic Value: Projected FCF is $26.19 and 4124.2% above the Real Estate industry median of 0.62. TAG Immobilien AG's overall GF Score™ is 68/100 with 9 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 TAG Immobilien AG (TAGOF), the current Intrinsic Value: Projected FCF is $26.19 as of Aug. 25, 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 TAG Immobilien AG (TAGOF) Overvalued in 2026?

Based on GuruFocus' analysis, TAG Immobilien AG stock appears to be overvalued. The current stock price of $16.12 is trading 68.1% above its estimated GF Value™ of $9.59. GuruFocus considers TAG Immobilien AG to be Significantly Overvalued.

Key valuation signals for TAGOF:

  • Intrinsic Value: Projected FCF: $26.19
  • GF Value™: $9.59 vs. price of $16.12 (68.1% above fair value)
  • GF Score™: 68/100 with 9 warning signs
  • Industry Position: 4124.2% above the Real Estate median (#610 of 1277)

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


TAG Immobilien AG Business Description

Address Steckelhorn 5, Hamburg, DEU, 20457
TAG Immobilien AG is a general real estate company that operates in Germany It focuses on sales activities in addition to the development and management of a residential property . The company focuses on regions characterized by improving quality of life while considering acquisition activity as a component of its operational growth plan. The company has three segments: Rental Germany, Rental Poland and Sales Poland, which derives maximum revenue.
68GF Score

Get the complete analysis for TAGOF

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

$16.12
Price
$9.59
GF Value