TLOFF (Talon Metals) Intrinsic Value: Projected FCF: $0.40 (As of Aug. 31, 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.

TLOFF Talon Metals Corp TLOFF
34 GF Score
Price $5.40
! 2 Warning Signs
View Full Analysis

What is Talon Metals Intrinsic Value: Projected FCF?

Talon Metals TLOFF -3.43% 34 Intrinsic Value: Projected FCF is $0.40 as of Aug. 31, 2026. GuruFocus rates TLOFF with a GF Score™ of 34/100. The stock has 2 warning signs investors should review. Among 653 Metals & Mining companies, Talon Metals ranks worse than 88.97% 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 (2026-08-31), Talon Metals's Intrinsic Value: Projected FCF is $0.40. The stock price of Talon Metals is $5.40. Therefore, Talon Metals's Price-to-Intrinsic-Value-Projected-FCF of today is 13.5.

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

TLOFF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 10.07   Med: 28.8   Max: 510
Current: 13.5

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Talon Metals was 510.00. The lowest was 10.07. And the median was 28.80.

TLOFF's Price-to-Projected-FCF is ranked worse than
88.97% of 653 companies
in the Metals & Mining industry
Industry Median: 2.4 vs TLOFF: 13.50

Talon Metals  (OTCPK:TLOFF) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=5.40/0.3292288687907
=16.40

* 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.


Talon Metals Intrinsic Value: Projected FCF Related Terms


Talon Metals Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Talon Metals'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.

Talon Metals Intrinsic Value: Projected FCF Chart

Talon Metals 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 -0.15 0.08 -0.30 -0.51 -0.40

Talon Metals 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 -0.33 -0.32 -0.40 0.36 0.39

Talon Metals Intrinsic Value: Projected FCF Competitor Comparison

For the Other Industrial Metals & Mining subindustry, Talon Metals'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.


Talon Metals Price-to-Projected-FCF vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Talon Metals's Price-to-Projected-FCF distribution charts can be found below:

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


TLOFF
34GF Score
Talon Metals Corp TLOFF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Talon Metals 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 Talon Metals's Free Cash Flow(6 year avg) = $-26.37.

Talon Metals'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*-26.36512+381.711*0.8)/165.124
=0.33

* 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 $0.40 mean?
Talon Metals (TLOFF) has a Intrinsic Value: Projected FCF of $0.40 as of Aug. 31, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Talon Metals and its competitors. According to the industry distribution chart, Talon Metals ranks #581 out of 653 companies in the Metals & Mining industry, placing it in the top 89%.
Is Talon Metals' Intrinsic Value: Projected FCF too high?
Talon Metals' current Intrinsic Value: Projected FCF is $0.40. The Metals & Mining industry median Intrinsic Value: Projected FCF is 2.40. Talon Metals' value of $0.40 is 83.3% below this industry median. Based on the distribution chart, Talon Metals ranks #581 out of 653 companies in the Metals & Mining industry, which is in the bottom quartile relative to peers. Overall, Talon Metals has a GF Score™ of 34/100, reflecting its overall financial health beyond just this single metric.
How does Talon Metals' Intrinsic Value: Projected FCF compare to competitors?
According to the Metals & Mining industry distribution chart, Talon Metals ranks #581 out of 653 companies for Intrinsic Value: Projected FCF. This places Talon Metals in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.40. Talon Metals' value of $0.40 is 83.3% 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 Metals & Mining company?
The median Intrinsic Value: Projected FCF among Metals & Mining companies is 2.40, based on 653 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. Talon Metals's current Intrinsic Value: Projected FCF of $0.40 is 83.3% 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 Talon Metals and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.40 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Talon Metals's current Intrinsic Value: Projected FCF is $0.40. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Talon Metals stock overvalued right now?
Talon Metals (TLOFF) has a current Intrinsic Value: Projected FCF of $0.40. The current Intrinsic Value: Projected FCF is $0.40 and 83.3% below the Metals & Mining industry median of 2.40. Talon Metals' overall GF Score™ is 34/100 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 Talon Metals (TLOFF), the current Intrinsic Value: Projected FCF is $0.40 as of Aug. 31, 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.

Talon Metals Business Description

Other Exchanges TAO0:GermanyTLO:Canada
Address Craigmuir Chambers, P.O. Box 71, Road Town, Tortola, VGB
Talon Metals Corp is a base metals company in a joint venture with Rio Tinto on the high-grade Tamarack Nickel-Copper-Cobalt Project located in central Minnesota. The Tamarack Nickel Project comprises a large land position with additional high-grade intercepts outside the current resource area. Talon is focused on expanding and infilling its current high-grade nickel mineralization resource prepared in accordance with NI 43-101 to shape a mine plan for submission to Minnesota regulators and following up on additional high-grade nickel mineralization in the Tamarack Intrusive Complex.
34GF Score

Get the complete analysis for TLOFF

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

$5.40
Price