TCIIF (Tracsis) Intrinsic Value: Projected FCF: $8.36 (As of Aug. 20, 2026) — 454% Above Median

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.

TCIIF Tracsis PLC TCIIF
66 GF Score
Price $5.60
GF Value $11.13
! 4 Warning Signs
View Full Analysis

What is Tracsis Intrinsic Value: Projected FCF?

Tracsis TCIIF 66 Intrinsic Value: Projected FCF is $8.36 as of Aug. 20, 2026, which is 454% above its 10-year median of 1.51. GuruFocus rates TCIIF with a GF Score™ of 66/100 and a GF Value™ of $11.13. The stock has 4 warning signs investors should review. Among 1,459 Software companies, Tracsis ranks better than 83.48% 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 (2026-08-20), Tracsis's Intrinsic Value: Projected FCF is $8.36. The stock price of Tracsis is $5.60. Therefore, Tracsis's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

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

TCIIF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.67   Med: 1.51   Max: 1.83
Current: 0.67

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Tracsis was 1.83. The lowest was 0.67. And the median was 1.51.

TCIIF's Price-to-Projected-FCF is ranked better than
83.48% of 1459 companies
in the Software industry
Industry Median: 1.43 vs TCIIF: 0.67

Tracsis  (OTCPK:TCIIF) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=5.60/6.7284792834848
=0.83

* 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.


Tracsis Intrinsic Value: Projected FCF Related Terms


Tracsis Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Tracsis'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.

Tracsis Intrinsic Value: Projected FCF Chart

Tracsis Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 6.28 6.69 7.72 7.01 10.49

Tracsis Semi-Annual Data
Jul16 Jan17 Jul17 Jan18 Jul18 Jan19 Jul19 Jan20 Jul20 Jan21 Jul21 Jan22 Jul22 Jan23 Jul23 Jan24 Jul24 Jan25 Jul25 Jan26
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 0.00 7.01 0.00 10.49 0.00

TCIIF vs QH, SHOP, UBER: Intrinsic Value: Projected FCF Comparison

For the Software - Application subindustry, Tracsis'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.


Tracsis Price-to-Projected-FCF vs Software Industry

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

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


TCIIF
66GF Score
Tracsis PLC TCIIF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tracsis 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 Tracsis's Free Cash Flow(6 year avg) = $11.26.

Tracsis'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 (Jul25)*0.8)/Shares Outstanding (Diluted Average)
=(12.184026879804*11.255285714286+87.729*0.8)/30.812
=6.73

* 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 $8.36 mean?
Tracsis (TCIIF) has a Intrinsic Value: Projected FCF of $8.36 as of Aug. 20, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Tracsis and its competitors. This is 454% above median its historical median of 1.51. Over the past decade, Tracsis' Intrinsic Value: Projected FCF has ranged from 0.67 to 1.83. According to the industry distribution chart, Tracsis ranks #241 out of 1459 companies in the Software industry, placing it in the top 16.5%.
Is Tracsis' Intrinsic Value: Projected FCF too high?
Tracsis' current Intrinsic Value: Projected FCF of $8.36 is 454% above median its 10-year median of 1.51. Over the past 10 years, this metric has ranged from a low of 0.67 to a high of 1.83. The Software industry median Intrinsic Value: Projected FCF is 1.43. Tracsis' value of $8.36 is 484.6% above this industry median. Based on the distribution chart, Tracsis ranks #241 out of 1459 companies in the Software industry, which is in the top quartile — a strong position relative to peers. Overall, Tracsis has a GF Score™ of 66/100, reflecting its overall financial health beyond just this single metric.
How does Tracsis' Intrinsic Value: Projected FCF compare to QH and SHOP?
According to the Software industry distribution chart, Tracsis ranks #241 out of 1459 companies for Intrinsic Value: Projected FCF. This places Tracsis in the top 17% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.43. Tracsis' value of $8.36 is 484.6% above this benchmark. Historically, Tracsis' own Intrinsic Value: Projected FCF has ranged from 0.67 to 1.83 over the past decade. While the company's 10-year median is 1.51 vs. the industry median of 1.43, Tracsis 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 Software company?
The median Intrinsic Value: Projected FCF among Software companies is 1.43, based on 1,459 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. Tracsis's current Intrinsic Value: Projected FCF of $8.36 is 484.6% 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 Tracsis and its competitors. For the Software industry, the median Intrinsic Value: Projected FCF is 1.43 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Tracsis's current Intrinsic Value: Projected FCF is $8.36, which is 454% above median its own 10-year median of 1.51. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tracsis stock overvalued right now?
Tracsis (TCIIF) has a current Intrinsic Value: Projected FCF of $8.36. The stock's GF Value™ is $11.13, compared to a current price of $5.60 — trading 49.7% below its estimated fair value. The current Intrinsic Value: Projected FCF is $8.36, which is 454% above median its 10-year median of 1.51 and 484.6% above the Software industry median of 1.43. Tracsis' overall GF Score™ is 66/100 with 4 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 Tracsis (TCIIF), the current Intrinsic Value: Projected FCF is $8.36 as of Aug. 20, 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 Tracsis (TCIIF) Overvalued in 2026?

Based on GuruFocus' analysis, Tracsis stock appears to be undervalued. The current stock price of $5.60 is trading 49.7% below its estimated GF Value™ of $11.13.

Key valuation signals for TCIIF:

  • Intrinsic Value: Projected FCF: $8.36 (454% above median its 10-year median of 1.51)
  • GF Value™: $11.13 vs. price of $5.60 (49.7% below fair value)
  • GF Score™: 66/100 with 4 warning signs
  • Industry Position: 484.6% above the Software median (#241 of 1459)

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


Tracsis Business Description

Other Exchanges TRCS:UK4T2:Germany
Address Discovery Way, Nexus, Leeds, GBR, LS2 3AA
Tracsis PLC is engaged in the business of software development and consultancy for the rail industry. It is organized into two main business segments: Rail Technology and Services and Data, Analytics, Consultancy & Events. The Rail Technology and Services division includes software, consultancy, and remote condition monitoring technology, and also includes Ontrac. The Data, Analytics, Consultancy & Events division which derives majority revenue, focuses on data capture and analytics, geographic information systems, earth observation, consultancy and event traffic management within a range of transport and pedestrian rich environments. The company currently operates in three geographical markets: the United Kingdom, Ireland, Rest of Europe, North America, and Rest of the world.
66GF Score

Get the complete analysis for TCIIF

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

$5.60
Price
$11.13
GF Value