Eastern Water Resources Development and Management PCL (BKK:EASTW) Cyclically Adjusted FCF per Share: ฿0.16 (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:EASTW Eastern Water Resources Development and Management PCL BKK:EASTW
49 GF Score
Price ฿5.20
GF Value ฿2.41
Valuation Significantly Overvalued
! 12 Warning Signs
View Full Analysis

What is Eastern Water Resources Development and Management PCL Cyclically Adjusted FCF per Share?

Eastern Water Resources Development and Management PCL BKK:EASTW +6.56% 49 Cyclically Adjusted FCF per Share is ฿0.16 as of Mar. 2026. GuruFocus rates BKK:EASTW with a GF Score™ of 49/100 and a GF Value™ of ฿2.41 (Significantly Overvalued). The stock has 12 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.

Eastern Water Resources Development and Management PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿0.241. 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 ฿0.16 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Eastern Water Resources Development and Management PCL's average Cyclically Adjusted FCF Growth Rate was -27.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -12.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -10.80% 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 Eastern Water Resources Development and Management PCL was 11.60% per year. The lowest was -13.20% per year. And the median was -7.90% per year.

As of today (2026-08-02), Eastern Water Resources Development and Management PCL's current stock price is ฿5.20. Eastern Water Resources Development and Management PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿0.16. Eastern Water Resources Development and Management PCL's Cyclically Adjusted Price-to-FCF of today is 32.50.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Eastern Water Resources Development and Management PCL was 53.64. The lowest was 7.23. And the median was 31.13.


Eastern Water Resources Development and Management PCL  (BKK:EASTW) 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.

Eastern Water Resources Development and Management PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=5.20/0.16
=32.50

* 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 Eastern Water Resources Development and Management PCL was 53.64. The lowest was 7.23. And the median was 31.13.


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.


Eastern Water Resources Development and Management PCL Cyclically Adjusted FCF per Share Related Terms


Eastern Water Resources Development and Management PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Eastern Water Resources Development and Management 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.

Eastern Water Resources Development and Management PCL Cyclically Adjusted FCF per Share Chart

Eastern Water Resources Development and Management 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 0.26 0.25 0.20 0.17 0.17

Eastern Water Resources Development and Management 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 0.22 0.18 0.17 0.16

BKK:EASTW vs AWK, WTRG, AWR: Cyclically Adjusted FCF per Share Comparison

For the Utilities - Regulated Water subindustry, Eastern Water Resources Development and Management 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.


Eastern Water Resources Development and Management PCL Cyclically Adjusted Price-to-FCF vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Eastern Water Resources Development and Management PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Eastern Water Resources Development and Management PCL's Cyclically Adjusted Price-to-FCF falls into.


BKK:EASTW
49GF Score
Eastern Water Resources Development and Management PCL BKK:EASTW
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Eastern Water Resources Development and Management 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, Eastern Water Resources Development and Management 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)
=0.241/330.2130*330.2130
=0.241

Current CPI (Mar. 2026) = 330.2130.

Eastern Water Resources Development and Management PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.147 241.018 0.201
201609 0.155 241.428 0.212
201612 0.112 241.432 0.153
201703 0.184 243.801 0.249
201706 0.218 244.955 0.294
201709 0.182 246.819 0.243
201712 0.198 246.524 0.265
201803 0.207 249.554 0.274
201806 0.136 251.989 0.178
201809 0.203 252.439 0.266
201812 0.081 251.233 0.106
201903 0.255 254.202 0.331
201906 0.254 256.143 0.327
201909 -0.035 256.759 -0.045
201912 -0.009 256.974 -0.012
202003 -0.004 258.115 -0.005
202006 0.078 257.797 0.100
202009 0.066 260.280 0.084
202012 -0.051 260.474 -0.065
202103 0.161 264.877 0.201
202106 0.087 271.696 0.106
202109 -0.815 274.310 -0.981
202112 0.122 278.802 0.144
202203 0.165 287.504 0.190
202206 0.150 296.311 0.167
202209 -0.253 296.808 -0.281
202212 -0.561 296.797 -0.624
202303 -0.199 301.836 -0.218
202306 0.035 305.109 0.038
202309 0.053 307.789 0.057
202312 -0.091 306.746 -0.098
202403 -0.212 312.332 -0.224
202406 -0.026 314.175 -0.027
202409 -0.012 315.301 -0.013
202412 -0.267 315.605 -0.279
202503 0.193 319.799 0.199
202506 0.193 322.561 0.198
202509 -0.457 324.800 -0.465
202512 0.151 324.054 0.154
202603 0.241 330.213 0.241

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 ฿0.16 mean?
Eastern Water Resources Development and Management PCL (BKK:EASTW) has a Cyclically Adjusted FCF per Share of ฿0.16 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 Eastern Water Resources Development and Management PCL and its competitors.
Is Eastern Water Resources Development and Management PCL's Cyclically Adjusted FCF per Share too high?
Eastern Water Resources Development and Management PCL's current Cyclically Adjusted FCF per Share is ฿0.16. Overall, Eastern Water Resources Development and Management PCL has a GF Score™ of 49/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Eastern Water Resources Development and Management PCL's Cyclically Adjusted FCF per Share compare to AWK and WTRG?
Eastern Water Resources Development and Management PCL's Cyclically Adjusted FCF per Share of ฿0.16 can be compared against companies in the Utilities - Regulated 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 an Utilities - Regulated company?
A good Cyclically Adjusted FCF per Share depends on the Utilities - Regulated 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 Eastern Water Resources Development and Management PCL and its competitors. Eastern Water Resources Development and Management PCL's current Cyclically Adjusted FCF per Share is ฿0.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Eastern Water Resources Development and Management PCL stock overvalued right now?
Based on GuruFocus' analysis, Eastern Water Resources Development and Management PCL (BKK:EASTW) is currently considered Significantly Overvalued. The stock's GF Value™ is ฿2.41, compared to a current price of ฿5.20 — trading 115.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿0.16. Eastern Water Resources Development and Management PCL's overall GF Score™ is 49/100 with 12 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 Eastern Water Resources Development and Management PCL (BKK:EASTW), the current Cyclically Adjusted FCF per Share is ฿0.16 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 Eastern Water Resources Development and Management PCL (BKK:EASTW) Overvalued in 2026?

Based on GuruFocus' analysis, Eastern Water Resources Development and Management PCL stock appears to be overvalued. The current stock price of ฿5.20 is trading 115.8% above its estimated GF Value™ of ฿2.41. GuruFocus considers Eastern Water Resources Development and Management PCL to be Significantly Overvalued.

Key valuation signals for BKK:EASTW:

  • Cyclically Adjusted FCF per Share: ฿0.16
  • GF Value™: ฿2.41 vs. price of ฿5.20 (115.8% above fair value)
  • GF Score™: 49/100 with 12 warning signs

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


Eastern Water Resources Development and Management PCL Business Description

Other Exchanges 7ES1:Germany
Address No. 1 Soi Vipavadeerangsit 5, Vipavadeerangsit Road, 23rd - 26th Floors, East Water Building, Jomphol Sub-district, Chatujak District, Bangkok, THA, 10900
Eastern Water Resources Development and Management PCL is a Thailand-based water utilities company. The business operations of the company are the development and management of the water distribution pipeline systems in the Eastern Seaboard area of Thailand, the supply of raw water, production and supply of tap water. The segment of the business comprises the supply of raw water, production and supply of tap water, supply of industrial water business, waterworks management, engineering services, and others.
49GF Score

Get the complete analysis for BKK:EASTW

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

฿5.20
Price
฿2.41
GF Value