City Sports And Recreation PCL (BKK:CSR) Cyclically Adjusted FCF per Share: ฿1.86 (As of Jun. 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:CSR City Sports And Recreation PCL BKK:CSR
87 GF Score
Price ฿72.75
GF Value ฿77.02
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is City Sports And Recreation PCL Cyclically Adjusted FCF per Share?

City Sports And Recreation PCL BKK:CSR +1.75% 87 Cyclically Adjusted FCF per Share is ฿1.86 as of Jun. 2026. GuruFocus rates BKK:CSR with a GF Score™ of 87/100 and a GF Value™ of ฿77.02 (Fairly Valued). The stock has 2 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.

City Sports And Recreation PCL's adjusted free cash flow per share for the three months ended in Jun. 2026 was ฿-0.193. 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 ฿1.86 for the trailing ten years ended in Jun. 2026.

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 City Sports And Recreation PCL was -24.90% per year. The lowest was -117.20% per year. And the median was -71.05% per year.

As of today (2026-08-21), City Sports And Recreation PCL's current stock price is ฿72.75. City Sports And Recreation PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ฿1.86. City Sports And Recreation PCL's Cyclically Adjusted Price-to-FCF of today is 39.11.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of City Sports And Recreation PCL was 203.85. The lowest was 34.43. And the median was 139.00.


City Sports And Recreation PCL  (BKK:CSR) 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.

City Sports And Recreation PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=72.75/1.86
=39.11

* 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 City Sports And Recreation PCL was 203.85. The lowest was 34.43. And the median was 139.00.


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.


City Sports And Recreation PCL Cyclically Adjusted FCF per Share Related Terms


City Sports And Recreation PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for City Sports And Recreation 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.

City Sports And Recreation PCL Cyclically Adjusted FCF per Share Chart

City Sports And Recreation 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 -0.19 -0.28 -0.41 -0.37 1.83

City Sports And Recreation PCL Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -0.40 -0.41 1.83 1.84 1.86

BKK:CSR vs AS, HAS, LTH: Cyclically Adjusted FCF per Share Comparison

For the Leisure subindustry, City Sports And Recreation 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.


City Sports And Recreation PCL Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, City Sports And Recreation PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where City Sports And Recreation PCL's Cyclically Adjusted Price-to-FCF falls into.


BKK:CSR
87GF Score
City Sports And Recreation PCL BKK:CSR
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

City Sports And Recreation 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, City Sports And Recreation PCL's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=-0.193/333.9520*333.9520
=-0.193

Current CPI (Jun. 2026) = 333.9520.

City Sports And Recreation PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.038 241.428 0.053
201612 0.302 241.432 0.418
201703 -0.180 243.801 -0.247
201706 1.802 244.955 2.457
201709 1.151 246.819 1.557
201712 -0.785 246.524 -1.063
201803 1.128 249.554 1.509
201806 1.031 251.989 1.366
201809 0.238 252.439 0.315
201812 -0.143 251.233 -0.190
201903 -0.099 254.202 -0.130
201906 1.980 256.143 2.581
201909 -1.298 256.759 -1.688
201912 0.845 256.974 1.098
202003 1.172 258.115 1.516
202006 -0.162 257.797 -0.210
202009 0.693 260.280 0.889
202012 -3.649 260.474 -4.678
202103 0.912 264.877 1.150
202106 -0.155 271.696 -0.191
202109 0.274 274.310 0.334
202112 0.258 278.802 0.309
202203 0.980 287.504 1.138
202206 0.239 296.311 0.269
202209 0.704 296.808 0.792
202212 0.093 296.797 0.105
202303 1.562 301.836 1.728
202306 0.075 305.109 0.082
202309 0.801 307.789 0.869
202312 0.095 306.746 0.103
202403 1.710 312.332 1.828
202406 -0.242 314.175 -0.257
202409 0.514 315.301 0.544
202412 -0.026 315.605 -0.028
202503 1.653 319.799 1.726
202506 -0.136 322.561 -0.141
202509 0.806 324.800 0.829
202512 0.349 324.054 0.360
202603 1.701 330.213 1.720
202606 -0.193 333.952 -0.193

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 ฿1.86 mean?
City Sports And Recreation PCL (BKK:CSR) has a Cyclically Adjusted FCF per Share of ฿1.86 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on City Sports And Recreation PCL and its competitors.
Is City Sports And Recreation PCL's Cyclically Adjusted FCF per Share too high?
City Sports And Recreation PCL's current Cyclically Adjusted FCF per Share is ฿1.86. Overall, City Sports And Recreation PCL has a GF Score™ of 87/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does City Sports And Recreation PCL's Cyclically Adjusted FCF per Share compare to AS and HAS?
City Sports And Recreation PCL's Cyclically Adjusted FCF per Share of ฿1.86 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure 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 City Sports And Recreation PCL and its competitors. City Sports And Recreation PCL's current Cyclically Adjusted FCF per Share is ฿1.86. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is City Sports And Recreation PCL stock overvalued right now?
Based on GuruFocus' analysis, City Sports And Recreation PCL (BKK:CSR) is currently considered Fairly Valued. The stock's GF Value™ is ฿77.02, compared to a current price of ฿72.75 — trading 5.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿1.86. City Sports And Recreation PCL's overall GF Score™ is 87/100 with 2 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 City Sports And Recreation PCL (BKK:CSR), the current Cyclically Adjusted FCF per Share is ฿1.86 as of Jun. 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 City Sports And Recreation PCL (BKK:CSR) Overvalued in 2026?

Based on GuruFocus' analysis, City Sports And Recreation PCL stock appears to be undervalued. The current stock price of ฿72.75 is trading 5.5% below its estimated GF Value™ of ฿77.02. GuruFocus considers City Sports And Recreation PCL to be Fairly Valued.

Key valuation signals for BKK:CSR:

  • Cyclically Adjusted FCF per Share: ฿1.86
  • GF Value™: ฿77.02 vs. price of ฿72.75 (5.5% below fair value)
  • GF Score™: 87/100 with 2 warning signs

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


City Sports And Recreation PCL Business Description

Address 22 Navatanee Road, Ramindra, Kannayao Subdistrict, Bangkok, THA, 10230
City Sports And Recreation PCL is a Thailand-based company engaged in the businesses of golf course, restaurants, and sports clubs. The company operates in four business segments. The Golf course segment has revenue from membership fees, the sale of goods and services relating to the golf course. The Restaurant segment has revenue from sales of foods and beverages. The Sports club segment has revenue from membership fees and services relating to sports clubs. A vast majority of the revenues are earned from the golf course segment.
87GF Score

Get the complete analysis for BKK:CSR

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

฿72.75
Price
฿77.02
GF Value