AI Energy PCL (BKK:AIE) Cyclically Adjusted FCF per Share: ฿0.14 (As of Mar. 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.

BKK:AIE AI Energy PCL BKK:AIE
51 GF Score
Price ฿1.70
GF Value ฿1.19
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is AI Energy PCL Cyclically Adjusted FCF per Share?

AI Energy PCL BKK:AIE -1.73% 51 Cyclically Adjusted FCF per Share is ฿0.14 as of Mar. 2026. GuruFocus rates BKK:AIE with a GF Score™ of 51/100 and a GF Value™ of ฿1.19 (Significantly Overvalued). The stock has 8 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

AI Energy PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿0.080. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is ฿0.14 for the trailing ten years ended in Mar. 2026.

During the past 12 months, AI Energy PCL's average Cyclically Adjusted FCF Growth Rate was 7.70% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -6.70% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of AI Energy PCL was -6.70% per year. The lowest was -6.70% per year. And the median was -6.70% per year.

As of today (2026-08-16), AI Energy PCL's current stock price is ฿1.70. AI Energy PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿0.14. AI Energy PCL's Cyclically Adjusted Price-to-FCF of today is 12.14.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of AI Energy PCL was 26.25. The lowest was 5.69. And the median was 9.69.


AI Energy PCL  (BKK:AIE) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

AI Energy PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1.70/0.14
=12.14

* 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of AI Energy PCL was 26.25. The lowest was 5.69. And the median was 9.69.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


AI Energy PCL Cyclically Adjusted FCF per Share Related Terms


AI Energy PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for AI Energy PCL's Cyclically Adjusted FCF per Share 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.

AI Energy PCL Cyclically Adjusted FCF per Share Chart

AI Energy PCL Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.16 0.09 0.13 0.13

AI Energy PCL Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted FCF per Share 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 0.13 0.14 0.13 0.13 0.14

BKK:AIE vs ADM, BG, TSN: Cyclically Adjusted FCF per Share Comparison

For the Farm Products subindustry, AI Energy PCL's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-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.


AI Energy PCL Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, AI Energy PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where AI Energy PCL's Cyclically Adjusted Price-to-FCF falls into.


BKK:AIE
51GF Score
AI Energy PCL BKK:AIE
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

AI Energy PCL Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, AI Energy PCL's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=0.08/330.2130*330.2130
=0.080

Current CPI (Mar. 2026) = 330.2130.

AI Energy PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.055 241.018 0.075
201609 0.061 241.428 0.083
201612 0.129 241.432 0.176
201703 0.033 243.801 0.045
201706 0.024 244.955 0.032
201709 -0.025 246.819 -0.033
201712 -0.010 246.524 -0.013
201803 0.050 249.554 0.066
201806 -0.013 251.989 -0.017
201809 0.006 252.439 0.008
201812 -0.023 251.233 -0.030
201903 -0.039 254.202 -0.051
201906 -0.020 256.143 -0.026
201909 -0.098 256.759 -0.126
201912 -0.018 256.974 -0.023
202003 -0.032 258.115 -0.041
202006 0.234 257.797 0.300
202009 0.026 260.280 0.033
202012 -0.025 260.474 -0.032
202103 0.189 264.877 0.236
202106 0.041 271.696 0.050
202109 0.113 274.310 0.136
202112 0.046 278.802 0.054
202203 0.007 287.504 0.008
202206 0.111 296.311 0.124
202209 0.112 296.808 0.125
202212 -0.190 296.797 -0.211
202303 0.042 301.836 0.046
202306 0.021 305.109 0.023
202309 -0.013 307.789 -0.014
202312 -0.039 306.746 -0.042
202403 0.044 312.332 0.047
202406 0.017 314.175 0.018
202409 0.123 315.301 0.129
202412 0.075 315.605 0.078
202503 0.095 319.799 0.098
202506 -0.053 322.561 -0.054
202509 0.041 324.800 0.042
202512 -0.003 324.054 -0.003
202603 0.080 330.213 0.080

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of ฿0.14 mean?
AI Energy PCL (BKK:AIE) has a Cyclically Adjusted FCF per Share of ฿0.14 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on AI Energy PCL and its competitors.
Is AI Energy PCL's Cyclically Adjusted FCF per Share too high?
AI Energy PCL's current Cyclically Adjusted FCF per Share is ฿0.14. Overall, AI Energy PCL has a GF Score™ of 51/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does AI Energy PCL's Cyclically Adjusted FCF per Share compare to ADM and BG?
AI Energy PCL's Cyclically Adjusted FCF per Share of ฿0.14 can be compared against companies in the Consumer Packaged Goods industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Consumer Packaged Goods company?
A good Cyclically Adjusted FCF per Share depends on the Consumer Packaged Goods industry context. However, Cyclically Adjusted FCF per Share 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 Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on AI Energy PCL and its competitors. AI Energy PCL's current Cyclically Adjusted FCF per Share is ฿0.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is AI Energy PCL stock overvalued right now?
Based on GuruFocus' analysis, AI Energy PCL (BKK:AIE) is currently considered Significantly Overvalued. The stock's GF Value™ is ฿1.19, compared to a current price of ฿1.70 — trading 42.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿0.14. AI Energy PCL's overall GF Score™ is 51/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For AI Energy PCL (BKK:AIE), the current Cyclically Adjusted FCF per Share is ฿0.14 as of Mar. 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 AI Energy PCL (BKK:AIE) Overvalued in 2026?

Based on GuruFocus' analysis, AI Energy PCL stock appears to be overvalued. The current stock price of ฿1.70 is trading 42.9% above its estimated GF Value™ of ฿1.19. GuruFocus considers AI Energy PCL to be Significantly Overvalued.

Key valuation signals for BKK:AIE:

  • Cyclically Adjusted FCF per Share: ฿0.14
  • GF Value™: ฿1.19 vs. price of ฿1.70 (42.9% above fair value)
  • GF Score™: 51/100 with 8 warning signs

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


AI Energy PCL Business Description

Address 55/2 Moo 8, Setthakit Road 1, Khlong Maduea Subdistrict, Krathum Baen District, Samut Sakhon, THA, 74110
AI Energy PCL is engaged in producing and distributing energy products, including vegetable oil. The products provided by the company are biodiesel, refined glycerine, and Palm oil products. The reportable segments of the company include AI Energy Public Company Limited, which is engaged in the production and distribution of energy products (bio-diesel) and vegetable oil, and is also the key revenue-generating segment for the company. Its another reportable segment is AI Ports and Terminals Company Limited, which is involved in providing port services. The company operates principally in Thailand.
51GF Score

Get the complete analysis for BKK:AIE

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

฿1.70
Price
฿1.19
GF Value