Drina osiguranje a.d (XBLB:DROS-R-A) Intrinsic Value: Projected FCF: BAM7,275.40 (As of Jul. 26, 2026) — 3163117% 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.

XBLB:DROS-R-A Drina osiguranje a.d XBLB:DROS-R-A
10 GF Score
Price BAM1,382.40
GF Value BAM1,495.11
! 1 Warning Sign
View Full Analysis

What is Drina osiguranje a.d Intrinsic Value: Projected FCF?

Drina osiguranje a.d XBLB:DROS-R-A 10 Intrinsic Value: Projected FCF is BAM7,275.40 as of Jul. 26, 2026, which is 100% below its 10-year median of 0.23. GuruFocus rates XBLB:DROS-R-A with a GF Scoreâ„¢ of 10/100 and a GF Valueâ„¢ of BAM1,495.11. The stock has 1 warning sign investors should review.

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 (2026-07-26), Drina osiguranje a.d's Intrinsic Value: Projected FCF is BAM7,275.40. The stock price of Drina osiguranje a.d is BAM1382.40. Therefore, Drina osiguranje a.d's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

The historical rank and industry rank for Drina osiguranje a.d's Intrinsic Value: Projected FCF or its related term are showing as below:

XBLB:DROS-R-A' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.19   Med: 0.23   Max: 0.25
Current: 0.19

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Drina osiguranje a.d was 0.25. The lowest was 0.19. And the median was 0.23.

XBLB:DROS-R-A's Price-to-Projected-FCF is not ranked
in the Insurance industry.
Industry Median: 0.76 vs XBLB:DROS-R-A: 0.19

Drina osiguranje a.d  (XBLB:DROS-R-A) 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.

Drina osiguranje a.d's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1382.40/7275.4002898528
=0.19

* 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.


Drina osiguranje a.d Intrinsic Value: Projected FCF Related Terms


Drina osiguranje a.d Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Drina osiguranje a.d'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.

Drina osiguranje a.d Intrinsic Value: Projected FCF Chart

Drina osiguranje a.d 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 7,182.27 7,109.90 6,529.55 6,848.73 7,275.40

Drina osiguranje a.d Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 6,529.55 0.00 6,848.73 0.00 7,275.40

Drina osiguranje a.d Intrinsic Value: Projected FCF Competitor Comparison

For the Insurance - Diversified subindustry, Drina osiguranje a.d'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.


Drina osiguranje a.d Price-to-Projected-FCF vs Insurance Industry

For the Insurance industry and Financial Services sector, Drina osiguranje a.d's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Drina osiguranje a.d's Price-to-Projected-FCF falls into.


XBLB:DROS-R-A
10GF Score
Drina osiguranje a.d XBLB:DROS-R-A
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Drina osiguranje a.d 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 Drina osiguranje a.d's Free Cash Flow(6 year avg) = BAM5.58.

Drina osiguranje a.d'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 (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*5.582+15.42*0.8)/0.009
=7,275.40

* 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.

What does a Intrinsic Value: Projected FCF of BAM7,275.40 mean?
Drina osiguranje a.d (XBLB:DROS-R-A) has a Intrinsic Value: Projected FCF of BAM7,275.40 as of Jul. 26, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Drina osiguranje a.d and its competitors. This is 3163117% above median its historical median of 0.23. Over the past decade, Drina osiguranje a.d's Intrinsic Value: Projected FCF has ranged from 0.19 to 0.25.
Is Drina osiguranje a.d's Intrinsic Value: Projected FCF too high?
Drina osiguranje a.d's current Intrinsic Value: Projected FCF of BAM7,275.40 is 3163117% above median its 10-year median of 0.23. Over the past 10 years, this metric has ranged from a low of 0.19 to a high of 0.25. Overall, Drina osiguranje a.d has a GF Scoreâ„¢ of 10/100, reflecting its overall financial health beyond just this single metric.
How does Drina osiguranje a.d's Intrinsic Value: Projected FCF compare to competitors?
Drina osiguranje a.d's Intrinsic Value: Projected FCF of BAM7,275.40 can be compared against companies in the Insurance industry. The industry median Intrinsic Value: Projected FCF is 0.76. Historically, Drina osiguranje a.d's own Intrinsic Value: Projected FCF has ranged from 0.19 to 0.25 over the past decade. 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 an Insurance company?
The median Intrinsic Value: Projected FCF among Insurance companies is 0.76, based on 399 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 Drina osiguranje a.d and its competitors. For the Insurance industry, the median Intrinsic Value: Projected FCF is 0.76 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Drina osiguranje a.d's current Intrinsic Value: Projected FCF is BAM7,275.40, which is 3163117% above median its own 10-year median of 0.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Drina osiguranje a.d stock overvalued right now?
Drina osiguranje a.d (XBLB:DROS-R-A) has a current Intrinsic Value: Projected FCF of BAM7,275.40. The stock's GF Value™ is BAM1,495.11, compared to a current price of BAM1,382.40 — trading 7.5% below its estimated fair value. The current Intrinsic Value: Projected FCF is BAM7,275.40, which is 3163117% above median its 10-year median of 0.23. Drina osiguranje a.d's overall GF Score™ is 10/100 with 1 warning sign 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 Drina osiguranje a.d (XBLB:DROS-R-A), the current Intrinsic Value: Projected FCF is BAM7,275.40 as of Jul. 26, 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 Drina osiguranje a.d (XBLB:DROS-R-A) Overvalued in 2026?

Based on GuruFocus' analysis, Drina osiguranje a.d stock appears to be undervalued. The current stock price of BAM1,382.40 is trading 7.5% below its estimated GF Value™ of BAM1,495.11.

Key valuation signals for XBLB:DROS-R-A:

  • Intrinsic Value: Projected FCF: BAM7,275.40 (3163117% above median its 10-year median of 0.23)
  • GF Value™: BAM1,495.11 vs. price of BAM1,382.40 (7.5% below fair value)
  • GF Score™: 10/100 with 1 warning sign

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


Drina osiguranje a.d Business Description

Address 9th January Street, No. 4, Milici, BIH, 75446
Drina osiguranje a.d operates in the insurance industry. The insurance products offered by the company are vehicle insurance which includes car insurance, full and partly auto insurance, property insurance which includes fire insurance, housing and household protection insurance, freak insurance and insurance against burglary, and face protection.
10GF Score

Get the complete analysis for XBLB:DROS-R-A

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

BAM1,382.40
Price
BAM1,495.11
GF Value