YAMNF (Ya-Man) Intrinsic Value: Projected FCF: $7.87 (As of Sep. 06, 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.

YAMNF Ya-Man Ltd YAMNF
87 GF Score
Price $8.45
GF Value $7.35
! 5 Warning Signs
View Full Analysis

What is Ya-Man Intrinsic Value: Projected FCF?

Ya-Man YAMNF 87 Intrinsic Value: Projected FCF is $7.87 as of Sep. 06, 2026. GuruFocus rates YAMNF with a GF Score™ of 87/100 and a GF Value™ of $7.35. The stock has 5 warning signs investors should review. Among 1,326 Consumer Packaged Goods companies, Ya-Man ranks worse than 52.26% 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 (2026-09-06), Ya-Man's Intrinsic Value: Projected FCF is $7.87. The stock price of Ya-Man is $8.45. Therefore, Ya-Man's Price-to-Intrinsic-Value-Projected-FCF of today is 1.1.

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

YAMNF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.05   Med: 2.83   Max: 11.42
Current: 1.07

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Ya-Man was 11.42. The lowest was 1.05. And the median was 2.83.

YAMNF's Price-to-Projected-FCF is ranked worse than
52.26% of 1326 companies
in the Consumer Packaged Goods industry
Industry Median: 1.02 vs YAMNF: 1.07

Ya-Man  (OTCPK:YAMNF) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=8.45/5.6186030013883
=1.50

* 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.


Ya-Man Intrinsic Value: Projected FCF Related Terms


Ya-Man Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Ya-Man'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.

Ya-Man Intrinsic Value: Projected FCF Chart

Ya-Man Annual Data
Trend Apr15 Apr16 Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23 Apr24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 7.36 6.66

Ya-Man Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 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 7.33 0.00 0.00 0.00 0.00

YAMNF vs PG, CL, EL: Intrinsic Value: Projected FCF Comparison

For the Household & Personal Products subindustry, Ya-Man'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.


Ya-Man Price-to-Projected-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Ya-Man's Price-to-Projected-FCF distribution charts can be found below:

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


YAMNF
87GF Score
Ya-Man Ltd YAMNF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ya-Man 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 Ya-Man's Free Cash Flow(6 year avg) = $18.76.

Ya-Man'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 (Apr24)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*18.759428571429+163.181*0.8)/55.021
=5.62

* 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 $7.87 mean?
Ya-Man (YAMNF) has a Intrinsic Value: Projected FCF of $7.87 as of Sep. 06, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Ya-Man and its competitors. According to the industry distribution chart, Ya-Man ranks #693 out of 1326 companies in the Consumer Packaged Goods industry, placing it in the top 52.3%.
Is Ya-Man's Intrinsic Value: Projected FCF too high?
Ya-Man's current Intrinsic Value: Projected FCF is $7.87. The Consumer Packaged Goods industry median Intrinsic Value: Projected FCF is 1.02. Ya-Man's value of $7.87 is 671.6% above this industry median. Based on the distribution chart, Ya-Man ranks #693 out of 1326 companies in the Consumer Packaged Goods industry, which is below the industry midpoint. Overall, Ya-Man has a GF Score™ of 87/100, reflecting its overall financial health beyond just this single metric.
How does Ya-Man's Intrinsic Value: Projected FCF compare to PG and CL?
According to the Consumer Packaged Goods industry distribution chart, Ya-Man ranks #693 out of 1326 companies for Intrinsic Value: Projected FCF. This places Ya-Man in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.02. Ya-Man's value of $7.87 is 671.6% 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 Consumer Packaged Goods company?
The median Intrinsic Value: Projected FCF among Consumer Packaged Goods companies is 1.02, based on 1,326 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. Ya-Man's current Intrinsic Value: Projected FCF of $7.87 is 671.6% 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 Ya-Man and its competitors. For the Consumer Packaged Goods industry, the median Intrinsic Value: Projected FCF is 1.02 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Ya-Man's current Intrinsic Value: Projected FCF is $7.87. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ya-Man stock overvalued right now?
Ya-Man (YAMNF) has a current Intrinsic Value: Projected FCF of $7.87. The stock's GF Value™ is $7.35, compared to a current price of $8.45 — trading 15% above its estimated fair value. The current Intrinsic Value: Projected FCF is $7.87 and 671.6% above the Consumer Packaged Goods industry median of 1.02. Ya-Man's overall GF Score™ is 87/100 with 5 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 Ya-Man (YAMNF), the current Intrinsic Value: Projected FCF is $7.87 as of Sep. 06, 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 Ya-Man (YAMNF) Overvalued in 2026?

Based on GuruFocus' analysis, Ya-Man stock appears to be overvalued. The current stock price of $8.45 is trading 15% above its estimated GF Value™ of $7.35.

Key valuation signals for YAMNF:

  • Intrinsic Value: Projected FCF: $7.87
  • GF Value™: $7.35 vs. price of $8.45 (15% above fair value)
  • GF Score™: 87/100 with 5 warning signs
  • Industry Position: 671.6% above the Consumer Packaged Goods median (#693 of 1326)

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


Ya-Man Business Description

Other Exchanges 6630:Japan
Address 1-4-4 Furushiba, Shingu Building, Koto-ku, Tokyo, JPN, 135-0016
Ya-Man Ltd is engaged in research, development, manufacturing, and marketing of health and beauty equipment internationally. The company offers Beauty equipment such as Beauty Rollers, Facial Steamer, Ion derivation, EMS, and Facial Tapping, among others.
87GF Score

Get the complete analysis for YAMNF

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

$8.45
Price
$7.35
GF Value