Chai Watana Tannery Group PCL (BKK:CWT) Cyclically Adjusted FCF per Share: ฿-0.25 (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:CWT Chai Watana Tannery Group PCL BKK:CWT
38 GF Score
Price ฿0.92
GF Value ฿0.88
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Chai Watana Tannery Group PCL Cyclically Adjusted FCF per Share?

Chai Watana Tannery Group PCL BKK:CWT +1.10% 38 Cyclically Adjusted FCF per Share is ฿-0.25 as of Mar. 2026. GuruFocus rates BKK:CWT with a GF Score™ of 38/100 and a GF Value™ of ฿0.88 (Fairly Valued). The stock has 6 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.

Chai Watana Tannery Group PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿-0.209. 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 ฿-0.25 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 1.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 3.30% 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 Chai Watana Tannery Group PCL was 7.20% per year. The lowest was -4.90% per year. And the median was 1.30% per year.

As of today (2026-07-24), Chai Watana Tannery Group PCL's current stock price is ฿0.92. Chai Watana Tannery Group PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿-0.25. Chai Watana Tannery Group PCL's Cyclically Adjusted Price-to-FCF of today is .


Chai Watana Tannery Group PCL  (BKK:CWT) 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.


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.


Chai Watana Tannery Group PCL Cyclically Adjusted FCF per Share Related Terms


Chai Watana Tannery Group PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Chai Watana Tannery 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.

Chai Watana Tannery Group PCL Cyclically Adjusted FCF per Share Chart

Chai Watana Tannery 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 -0.30 -0.26 -0.28 -0.24 -0.25

Chai Watana Tannery 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 -0.22 -0.23 -0.25 -0.25 -0.25

BKK:CWT vs ORLY, AZO: Cyclically Adjusted FCF per Share Comparison

For the Conglomerates subindustry, Chai Watana Tannery 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.


Chai Watana Tannery Group PCL Cyclically Adjusted Price-to-FCF vs Conglomerates Industry

For the Conglomerates industry and Industrials sector, Chai Watana Tannery Group PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


BKK:CWT
38GF Score
Chai Watana Tannery Group PCL BKK:CWT
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Chai Watana Tannery 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, Chai Watana Tannery 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)
=-0.209/330.2130*330.2130
=-0.209

Current CPI (Mar. 2026) = 330.2130.

Chai Watana Tannery Group PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.068 241.018 0.093
201609 -0.273 241.428 -0.373
201612 -0.622 241.432 -0.851
201703 -0.138 243.801 -0.187
201706 -0.210 244.955 -0.283
201709 -0.405 246.819 -0.542
201712 -0.177 246.524 -0.237
201803 -0.453 249.554 -0.599
201806 -0.327 251.989 -0.429
201809 -0.214 252.439 -0.280
201812 -0.005 251.233 -0.007
201903 0.002 254.202 0.003
201906 0.094 256.143 0.121
201909 0.201 256.759 0.259
201912 -0.084 256.974 -0.108
202003 0.116 258.115 0.148
202006 0.104 257.797 0.133
202009 -0.032 260.280 -0.041
202012 0.182 260.474 0.231
202103 0.120 264.877 0.150
202106 0.096 271.696 0.117
202109 0.131 274.310 0.158
202112 0.182 278.802 0.216
202203 0.107 287.504 0.123
202206 0.066 296.311 0.074
202209 -0.154 296.808 -0.171
202212 0.104 296.797 0.116
202303 0.138 301.836 0.151
202306 -0.223 305.109 -0.241
202309 -0.149 307.789 -0.160
202312 0.032 306.746 0.034
202403 0.082 312.332 0.087
202406 0.095 314.175 0.100
202409 0.058 315.301 0.061
202412 -0.022 315.605 -0.023
202503 0.083 319.799 0.086
202506 -0.006 322.561 -0.006
202509 -0.127 324.800 -0.129
202512 -0.113 324.054 -0.115
202603 -0.209 330.213 -0.209

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 ฿-0.25 mean?
Chai Watana Tannery Group PCL (BKK:CWT) has a Cyclically Adjusted FCF per Share of ฿-0.25 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 Chai Watana Tannery Group PCL and its competitors.
Is Chai Watana Tannery Group PCL's Cyclically Adjusted FCF per Share too high?
Chai Watana Tannery Group PCL's current Cyclically Adjusted FCF per Share is ฿-0.25. Overall, Chai Watana Tannery Group PCL has a GF Score™ of 38/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Chai Watana Tannery Group PCL's Cyclically Adjusted FCF per Share compare to ORLY and AZO?
Chai Watana Tannery Group PCL's Cyclically Adjusted FCF per Share of ฿-0.25 can be compared against companies in the Conglomerates 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 Conglomerates company?
A good Cyclically Adjusted FCF per Share depends on the Conglomerates 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 Chai Watana Tannery Group PCL and its competitors. Chai Watana Tannery Group PCL's current Cyclically Adjusted FCF per Share is ฿-0.25. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Chai Watana Tannery Group PCL stock overvalued right now?
Based on GuruFocus' analysis, Chai Watana Tannery Group PCL (BKK:CWT) is currently considered Fairly Valued. The stock's GF Value™ is ฿0.88, compared to a current price of ฿0.92 — trading 4.5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿-0.25. Chai Watana Tannery Group PCL's overall GF Score™ is 38/100 with 6 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 Chai Watana Tannery Group PCL (BKK:CWT), the current Cyclically Adjusted FCF per Share is ฿-0.25 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 Chai Watana Tannery Group PCL (BKK:CWT) Overvalued in 2026?

Based on GuruFocus' analysis, Chai Watana Tannery Group PCL stock appears to be overvalued. The current stock price of ฿0.92 is trading 4.5% above its estimated GF Value™ of ฿0.88. GuruFocus considers Chai Watana Tannery Group PCL to be Fairly Valued.

Key valuation signals for BKK:CWT:

  • Cyclically Adjusted FCF per Share: ฿-0.25
  • GF Value™: ฿0.88 vs. price of ฿0.92 (4.5% above fair value)
  • GF Score™: 38/100 with 6 warning signs

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


Chai Watana Tannery Group PCL Business Description

Address Sukhumvit Road, 176/1, 1480 Moo 1 Tannery Industrial District (K.M. 30), Thambon Thaiban, Amphur Maung, Samudprakarn, THA, 10280
Chai Watana Tannery Group PCL is a Thailand-based company engaged in diversified operations. The group operates through six reportable segments: Tannery Hide, Automotive Leather Cutting, Dog Chewable Toys, Furniture, Renewable Energy, and Design and Distribution of Aluminum Boats and Mini Buses. It generates the majority of its revenue from the Automotive Leather Cutting segment.
38GF Score

Get the complete analysis for BKK:CWT

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

฿0.92
Price
฿0.88
GF Value