Carabao Group PCL (BKK:CBG) Cyclically Adjusted FCF per Share: ฿1.47 (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:CBG Carabao Group PCL BKK:CBG
84 GF Score
Price ฿50.00
GF Value ฿76.53
Valuation Significantly Undervalued
! 3 Warning Signs
View Full Analysis

What is Carabao Group PCL Cyclically Adjusted FCF per Share?

Carabao Group PCL BKK:CBG +2.04% 84 Cyclically Adjusted FCF per Share is ฿1.47 as of Mar. 2026. GuruFocus rates BKK:CBG with a GF Score™ of 84/100 and a GF Value™ of ฿76.53 (Significantly Undervalued). The stock has 3 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.

Carabao Group PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿0.861. 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 ฿1.47 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Carabao Group PCL's average Cyclically Adjusted FCF Growth Rate was 6.50% 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.

As of today (2026-07-24), Carabao Group PCL's current stock price is ฿50.00. Carabao Group PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿1.47. Carabao Group PCL's Cyclically Adjusted Price-to-FCF of today is 34.01.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Carabao Group PCL was 167.98. The lowest was 24.46. And the median was 62.85.


Carabao Group PCL  (BKK:CBG) 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.

Carabao Group PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=50.00/1.47
=34.01

* 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 Carabao Group PCL was 167.98. The lowest was 24.46. And the median was 62.85.


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.


Carabao Group PCL Cyclically Adjusted FCF per Share Related Terms


Carabao Group PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Carabao Group 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.

Carabao Group PCL Cyclically Adjusted FCF per Share Chart

Carabao Group 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 0.00 0.77 1.29 1.40

Carabao Group 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 1.38 1.44 1.41 1.40 1.47

BKK:CBG vs KO, PEP, MNST: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Non-Alcoholic subindustry, Carabao Group 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.


Carabao Group PCL Cyclically Adjusted Price-to-FCF vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Carabao Group PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


BKK:CBG
84GF Score
Carabao Group PCL BKK:CBG
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Carabao Group 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, Carabao Group 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)
=0.861/330.2130*330.2130
=0.861

Current CPI (Mar. 2026) = 330.2130.

Carabao Group PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.336 241.018 0.460
201609 0.420 241.428 0.574
201612 -1.651 241.432 -2.258
201703 -0.452 243.801 -0.612
201706 -0.536 244.955 -0.723
201709 -1.457 246.819 -1.949
201712 -0.303 246.524 -0.406
201803 -0.835 249.554 -1.105
201806 -0.129 251.989 -0.169
201809 -0.131 252.439 -0.171
201812 0.317 251.233 0.417
201903 0.364 254.202 0.473
201906 0.482 256.143 0.621
201909 0.157 256.759 0.202
201912 1.638 256.974 2.105
202003 1.177 258.115 1.506
202006 0.813 257.797 1.041
202009 0.141 260.280 0.179
202012 -0.172 260.474 -0.218
202103 0.933 264.877 1.163
202106 -0.176 271.696 -0.214
202109 0.124 274.310 0.149
202112 0.407 278.802 0.482
202203 0.811 287.504 0.931
202206 0.399 296.311 0.445
202209 -0.067 296.808 -0.075
202212 0.542 296.797 0.603
202303 0.706 301.836 0.772
202306 0.833 305.109 0.902
202309 0.470 307.789 0.504
202312 1.034 306.746 1.113
202403 1.021 312.332 1.079
202406 1.083 314.175 1.138
202409 0.808 315.301 0.846
202412 1.279 315.605 1.338
202503 0.860 319.799 0.888
202506 1.079 322.561 1.105
202509 0.160 324.800 0.163
202512 0.520 324.054 0.530
202603 0.861 330.213 0.861

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 ฿1.47 mean?
Carabao Group PCL (BKK:CBG) has a Cyclically Adjusted FCF per Share of ฿1.47 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 Carabao Group PCL and its competitors.
Is Carabao Group PCL's Cyclically Adjusted FCF per Share too high?
Carabao Group PCL's current Cyclically Adjusted FCF per Share is ฿1.47. Overall, Carabao Group PCL has a GF Score™ of 84/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Carabao Group PCL's Cyclically Adjusted FCF per Share compare to KO and PEP?
Carabao Group PCL's Cyclically Adjusted FCF per Share of ฿1.47 can be compared against companies in the Beverages - Non-Alcoholic 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 Beverages - Non-Alcoholic company?
A good Cyclically Adjusted FCF per Share depends on the Beverages - Non-Alcoholic 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 Carabao Group PCL and its competitors. Carabao Group PCL's current Cyclically Adjusted FCF per Share is ฿1.47. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Carabao Group PCL stock overvalued right now?
Based on GuruFocus' analysis, Carabao Group PCL (BKK:CBG) is currently considered Significantly Undervalued. The stock's GF Value™ is ฿76.53, compared to a current price of ฿50.00 — trading 34.7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿1.47. Carabao Group PCL's overall GF Score™ is 84/100 with 3 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 Carabao Group PCL (BKK:CBG), the current Cyclically Adjusted FCF per Share is ฿1.47 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 Carabao Group PCL (BKK:CBG) Overvalued in 2026?

Based on GuruFocus' analysis, Carabao Group PCL stock appears to be undervalued. The current stock price of ฿50.00 is trading 34.7% below its estimated GF Value™ of ฿76.53. GuruFocus considers Carabao Group PCL to be Significantly Undervalued.

Key valuation signals for BKK:CBG:

  • Cyclically Adjusted FCF per Share: ฿1.47
  • GF Value™: ฿76.53 vs. price of ฿50.00 (34.7% below fair value)
  • GF Score™: 84/100 with 3 warning signs

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


Carabao Group PCL Business Description

Other Exchanges CBG-F:Thailand
Address Silom Road, 393 Silom Building, 393, 7th - 10th Floor, Silom, Bangrak, Bangkok, THA, 10500
Carabao Group PCL manufactures and distributes energy drinks, water, and coffee under different brand names through its subsidiaries. It operates in three reportable segments: Manufacture and distribution of drinks under Group's trademark, Distribution of OEM products under Group's trademark, and Distribution of other products. A majority of the company's revenue is generated from the Manufacture and distribution of drinks under Group's trademark segment, which manufactures and sells carbonated and non-carbonated energy drinks, coffee, sports drinks, and vitamin-C drinks through Carabao and Woody C plus brands. Geographically, the company generates maximum revenue from the domestic market, and the rest from overseas markets like the United Kingdom, and other regions.
84GF Score

Get the complete analysis for BKK:CBG

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

฿50.00
Price
฿76.53
GF Value