Dusit Thani PCL (BKK:DUSIT) Cyclically Adjusted FCF per Share: ฿-0.84 (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:DUSIT Dusit Thani PCL BKK:DUSIT
70 GF Score
Price ฿11.40
GF Value ฿14.90
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is Dusit Thani PCL Cyclically Adjusted FCF per Share?

Dusit Thani PCL BKK:DUSIT 70 Cyclically Adjusted FCF per Share is ฿-0.84 as of Mar. 2026. GuruFocus rates BKK:DUSIT with a GF Score™ of 70/100 and a GF Value™ of ฿14.90 (Modestly Undervalued). The stock has 7 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.

Dusit Thani PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿0.734. 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 ฿-0.84 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -31.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -9.70% 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 Dusit Thani PCL was 5.40% per year. The lowest was -87.20% per year. And the median was -22.10% per year.

As of today (2026-07-31), Dusit Thani PCL's current stock price is ฿11.40. Dusit Thani PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿-0.84. Dusit Thani PCL's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Dusit Thani PCL was 343.33. The lowest was 285.00. And the median was 315.00.


Dusit Thani PCL  (BKK:DUSIT) 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Dusit Thani PCL was 343.33. The lowest was 285.00. And the median was 315.00.


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.


Dusit Thani PCL Cyclically Adjusted FCF per Share Related Terms


Dusit Thani PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Dusit Thani 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.

Dusit Thani PCL Cyclically Adjusted FCF per Share Chart

Dusit Thani 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 -0.48 -0.38 -0.50 -0.69 -0.86

Dusit Thani 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 -0.71 -0.77 -0.84 -0.86 -0.84

BKK:DUSIT vs MAR, HLT, H: Cyclically Adjusted FCF per Share Comparison

For the Lodging subindustry, Dusit Thani 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.


Dusit Thani PCL Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

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

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


BKK:DUSIT
70GF Score
Dusit Thani PCL BKK:DUSIT
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Dusit Thani 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, Dusit Thani 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)
=0.734/330.2130*330.2130
=0.734

Current CPI (Mar. 2026) = 330.2130.

Dusit Thani PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.083 241.018 0.114
201609 0.251 241.428 0.343
201612 0.231 241.432 0.316
201703 0.115 243.801 0.156
201706 -1.043 244.955 -1.406
201709 0.217 246.819 0.290
201712 -0.566 246.524 -0.758
201803 0.228 249.554 0.302
201806 -0.165 251.989 -0.216
201809 0.118 252.439 0.154
201812 0.086 251.233 0.113
201903 -0.176 254.202 -0.229
201906 -1.141 256.143 -1.471
201909 -0.215 256.759 -0.277
201912 -0.316 256.974 -0.406
202003 -0.498 258.115 -0.637
202006 -1.344 257.797 -1.722
202009 -0.392 260.280 -0.497
202012 -0.059 260.474 -0.075
202103 -0.210 264.877 -0.262
202106 0.393 271.696 0.478
202109 -0.521 274.310 -0.627
202112 -0.485 278.802 -0.574
202203 0.060 287.504 0.069
202206 -0.045 296.311 -0.050
202209 0.377 296.808 0.419
202212 0.564 296.797 0.628
202303 -0.066 301.836 -0.072
202306 -0.104 305.109 -0.113
202309 -0.118 307.789 -0.127
202312 -0.343 306.746 -0.369
202403 -0.478 312.332 -0.505
202406 -1.167 314.175 -1.227
202409 -1.642 315.301 -1.720
202412 2.103 315.605 2.200
202503 -0.102 319.799 -0.105
202506 -0.847 322.561 -0.867
202509 -0.506 324.800 -0.514
202512 0.145 324.054 0.148
202603 0.734 330.213 0.734

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 ฿-0.84 mean?
Dusit Thani PCL (BKK:DUSIT) has a Cyclically Adjusted FCF per Share of ฿-0.84 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 Dusit Thani PCL and its competitors.
Is Dusit Thani PCL's Cyclically Adjusted FCF per Share too high?
Dusit Thani PCL's current Cyclically Adjusted FCF per Share is ฿-0.84. Overall, Dusit Thani PCL has a GF Score™ of 70/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Dusit Thani PCL's Cyclically Adjusted FCF per Share compare to MAR and HLT?
Dusit Thani PCL's Cyclically Adjusted FCF per Share of ฿-0.84 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 Dusit Thani PCL and its competitors. Dusit Thani PCL's current Cyclically Adjusted FCF per Share is ฿-0.84. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Dusit Thani PCL stock overvalued right now?
Based on GuruFocus' analysis, Dusit Thani PCL (BKK:DUSIT) is currently considered Modestly Undervalued. The stock's GF Value™ is ฿14.90, compared to a current price of ฿11.40 — trading 23.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿-0.84. Dusit Thani PCL's overall GF Score™ is 70/100 with 7 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 Dusit Thani PCL (BKK:DUSIT), the current Cyclically Adjusted FCF per Share is ฿-0.84 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 Dusit Thani PCL (BKK:DUSIT) Overvalued in 2026?

Based on GuruFocus' analysis, Dusit Thani PCL stock appears to be undervalued. The current stock price of ฿11.40 is trading 23.5% below its estimated GF Value™ of ฿14.90. GuruFocus considers Dusit Thani PCL to be Modestly Undervalued.

Key valuation signals for BKK:DUSIT:

  • Cyclically Adjusted FCF per Share: ฿-0.84
  • GF Value™: ฿14.90 vs. price of ฿11.40 (23.5% below fair value)
  • GF Score™: 70/100 with 7 warning signs

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


Dusit Thani PCL Business Description

Address Phayathai Roadvai, 319 Chamchuri Square Building, 29th Floor, Pathumwan Sub-district, Pathumwan District, Bangkok, THA, 10330
Dusit Thani PCL is engaged in the operation of hotel business, hotel management, education, food and real estate development. Its segments include Hotel and hotel management, Education, Foods, Real estate development, and Others. The majority of the revenue is derived from Hotel and hotel management segment. Geographically it operates in Thailand and Overseas.
70GF Score

Get the complete analysis for BKK:DUSIT

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

฿11.40
Price
฿14.90
GF Value