Bank Ochrony Srodowiska (WAR:BOS) Intrinsic Value: Projected FCF: zł81.34 (As of Sep. 21, 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.

WAR:BOS Bank Ochrony Srodowiska SA WAR:BOS
76 GF Score
Price zł10.30
GF Value zł10.35
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Bank Ochrony Srodowiska Intrinsic Value: Projected FCF?

Bank Ochrony Srodowiska WAR:BOS 76 Intrinsic Value: Projected FCF is zł81.34 as of Sep. 21, 2026. GuruFocus rates WAR:BOS with a GF Score™ of 76/100 and a GF Value™ of zł10.35 (Fairly Valued). The stock has 3 warning signs investors should review. Among 1,300 Banks companies, Bank Ochrony Srodowiska ranks better than 93.08% 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 (2026-09-21), Bank Ochrony Srodowiska's Intrinsic Value: Projected FCF is zł81.34. The stock price of Bank Ochrony Srodowiska is zł10.30. Therefore, Bank Ochrony Srodowiska's Price-to-Intrinsic-Value-Projected-FCF of today is 0.1.

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

WAR:BOS' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.07   Med: 0.12   Max: 0.34
Current: 0.13

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Bank Ochrony Srodowiska was 0.34. The lowest was 0.07. And the median was 0.12.

WAR:BOS's Price-to-Projected-FCF is ranked better than
93.08% of 1300 companies
in the Banks industry
Industry Median: 0.6 vs WAR:BOS: 0.13

Bank Ochrony Srodowiska  (WAR:BOS) 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.

Bank Ochrony Srodowiska's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=10.30/78.889896541292
=0.13

* 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.


Bank Ochrony Srodowiska Intrinsic Value: Projected FCF Related Terms


Bank Ochrony Srodowiska Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Bank Ochrony Srodowiska'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.

Bank Ochrony Srodowiska Intrinsic Value: Projected FCF Chart

Bank Ochrony Srodowiska 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 22.23 26.28 31.28 36.60 39.98

Bank Ochrony Srodowiska 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 86.51 84.92 84.74 84.67 78.89

WAR:BOS vs USB, PNC: Intrinsic Value: Projected FCF Comparison

For the Banks - Regional subindustry, Bank Ochrony Srodowiska'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.


Bank Ochrony Srodowiska Price-to-Projected-FCF vs Banks Industry

For the Banks industry and Financial Services sector, Bank Ochrony Srodowiska's Price-to-Projected-FCF distribution charts can be found below:

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


WAR:BOS
76GF Score
Bank Ochrony Srodowiska SA WAR:BOS
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Bank Ochrony Srodowiska 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 Bank Ochrony Srodowiska's Free Cash Flow(6 year avg) = zł429.00.

Bank Ochrony Srodowiska'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)
=(12.608723088515*428.9952+2400.713*0.8)/92.909896
=78.89

* 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 zł81.34 mean?
Bank Ochrony Srodowiska (WAR:BOS) has a Intrinsic Value: Projected FCF of zł81.34 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Bank Ochrony Srodowiska and its competitors. According to the industry distribution chart, Bank Ochrony Srodowiska ranks #90 out of 1300 companies in the Banks industry, placing it in the top 6.9%.
Is Bank Ochrony Srodowiska's Intrinsic Value: Projected FCF too high?
Bank Ochrony Srodowiska's current Intrinsic Value: Projected FCF is zł81.34. Based on the distribution chart, Bank Ochrony Srodowiska ranks #90 out of 1300 companies in the Banks industry, which is in the top quartile — a strong position relative to peers. Overall, Bank Ochrony Srodowiska has a GF Score™ of 76/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Bank Ochrony Srodowiska's Intrinsic Value: Projected FCF compare to USB and PNC?
According to the Banks industry distribution chart, Bank Ochrony Srodowiska ranks #90 out of 1300 companies for Intrinsic Value: Projected FCF. This places Bank Ochrony Srodowiska in the top 7% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.60. 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 Banks company?
The median Intrinsic Value: Projected FCF among Banks companies is 0.60, based on 1,300 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. 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 Bank Ochrony Srodowiska and its competitors. For the Banks industry, the median Intrinsic Value: Projected FCF is 0.60 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Bank Ochrony Srodowiska's current Intrinsic Value: Projected FCF is zł81.34. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Bank Ochrony Srodowiska stock overvalued right now?
Based on GuruFocus' analysis, Bank Ochrony Srodowiska (WAR:BOS) is currently considered Fairly Valued. The stock's GF Value™ is zł10.35, compared to a current price of zł10.30 — trading 0.5% below its estimated fair value. The current Intrinsic Value: Projected FCF is zł81.34. Bank Ochrony Srodowiska's overall GF Score™ is 76/100 with 3 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 Bank Ochrony Srodowiska (WAR:BOS), the current Intrinsic Value: Projected FCF is zł81.34 as of Sep. 21, 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 Bank Ochrony Srodowiska (WAR:BOS) Overvalued in 2026?

Based on GuruFocus' analysis, Bank Ochrony Srodowiska stock appears to be undervalued. The current stock price of zł10.30 is trading 0.5% below its estimated GF Value™ of zł10.35. GuruFocus considers Bank Ochrony Srodowiska to be Fairly Valued.

Key valuation signals for WAR:BOS:

  • Intrinsic Value: Projected FCF: zł81.34
  • GF Value™: zł10.35 vs. price of zł10.30 (0.5% below fair value)
  • GF Score™: 76/100 with 3 warning signs

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


Bank Ochrony Srodowiska Business Description

Other Exchanges 967:Germany
Address Zelazna 32 Street, Warsaw, POL, 00-832
Bank Ochrony Srodowiska SA is engaged in providing banking and financial services. The company offers a range of services to individuals, corporate clients, and local government units. The company operates through Institutional Clients; Retail Clients; Treasury and Investment Activity; and Other segments.
76GF Score

Get the complete analysis for WAR:BOS

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

zł10.30
Price
zł10.35
GF Value