Forth Smart Service PCL (BKK:FSMART) Cyclically Adjusted FCF per Share: ฿0.79 (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:FSMART Forth Smart Service PCL BKK:FSMART
71 GF Score
Price ฿6.70
GF Value ฿6.53
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Forth Smart Service PCL Cyclically Adjusted FCF per Share?

Forth Smart Service PCL BKK:FSMART +0.75% 71 Cyclically Adjusted FCF per Share is ฿0.79 as of Jun. 2026. GuruFocus rates BKK:FSMART with a GF Score™ of 71/100 and a GF Value™ of ฿6.53 (Fairly Valued). 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.

Forth Smart Service PCL's adjusted free cash flow per share for the three months ended in Jun. 2026 was ฿-0.159. 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 ฿0.79 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Forth Smart Service PCL's average Cyclically Adjusted FCF Growth Rate was 16.90% 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 (2026-09-17), Forth Smart Service PCL's current stock price is ฿6.70. Forth Smart Service PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ฿0.79. Forth Smart Service PCL's Cyclically Adjusted Price-to-FCF of today is 8.49.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Forth Smart Service PCL was 17.67. The lowest was 7.77. And the median was 11.09.


Forth Smart Service PCL  (BKK:FSMART) 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.

Forth Smart Service PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=6.70/0.789
=8.49

* 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 Forth Smart Service PCL was 17.67. The lowest was 7.77. And the median was 11.09.


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.


Forth Smart Service PCL Cyclically Adjusted FCF per Share Related Terms


Forth Smart Service PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Forth Smart Service 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.

Forth Smart Service PCL Cyclically Adjusted FCF per Share Chart

Forth Smart Service 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 0.29 0.56 0.66 0.64 0.71

Forth Smart Service 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 0.68 0.69 0.72 0.79 0.79

BKK:FSMART vs VZ, TMUS, T: Cyclically Adjusted FCF per Share Comparison

For the Telecom Services subindustry, Forth Smart Service 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.


Forth Smart Service PCL Cyclically Adjusted Price-to-FCF vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, Forth Smart Service PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Forth Smart Service PCL's Cyclically Adjusted Price-to-FCF falls into.


BKK:FSMART
71GF Score
Forth Smart Service PCL BKK:FSMART
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Forth Smart Service 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, Forth Smart Service 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)
=-0.159/333.9520*333.9520
=-0.159

Current CPI (Jun. 2026) = 333.9520.

Forth Smart Service PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -0.032 241.428 -0.044
201612 -0.033 241.432 -0.046
201703 0.342 243.801 0.468
201706 0.064 244.955 0.087
201709 -0.062 246.819 -0.084
201712 -0.346 246.524 -0.469
201803 0.379 249.554 0.507
201806 0.226 251.989 0.300
201809 0.319 252.439 0.422
201812 0.276 251.233 0.367
201903 0.354 254.202 0.465
201906 0.349 256.143 0.455
201909 0.232 256.759 0.302
201912 0.154 256.974 0.200
202003 0.429 258.115 0.555
202006 0.356 257.797 0.461
202009 0.384 260.280 0.493
202012 0.171 260.474 0.219
202103 0.514 264.877 0.648
202106 0.281 271.696 0.345
202109 0.275 274.310 0.335
202112 0.145 278.802 0.174
202203 0.243 287.504 0.282
202206 0.083 296.311 0.094
202209 0.150 296.808 0.169
202212 0.134 296.797 0.151
202303 0.211 301.836 0.233
202306 0.243 305.109 0.266
202309 0.105 307.789 0.114
202312 0.081 306.746 0.088
202403 0.219 312.332 0.234
202406 -0.097 314.175 -0.103
202409 -0.379 315.301 -0.401
202412 -0.112 315.605 -0.119
202503 0.156 319.799 0.163
202506 0.037 322.561 0.038
202509 0.155 324.800 0.159
202512 0.114 324.054 0.117
202603 0.402 330.213 0.407
202606 -0.159 333.952 -0.159

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 ฿0.79 mean?
Forth Smart Service PCL (BKK:FSMART) has a Cyclically Adjusted FCF per Share of ฿0.79 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 Forth Smart Service PCL and its competitors.
Is Forth Smart Service PCL's Cyclically Adjusted FCF per Share too high?
Forth Smart Service PCL's current Cyclically Adjusted FCF per Share is ฿0.79. Overall, Forth Smart Service PCL has a GF Score™ of 71/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Forth Smart Service PCL's Cyclically Adjusted FCF per Share compare to VZ and TMUS?
Forth Smart Service PCL's Cyclically Adjusted FCF per Share of ฿0.79 can be compared against companies in the Telecommunication Services 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 Telecommunication Services company?
A good Cyclically Adjusted FCF per Share depends on the Telecommunication Services 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 Forth Smart Service PCL and its competitors. Forth Smart Service PCL's current Cyclically Adjusted FCF per Share is ฿0.79. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Forth Smart Service PCL stock overvalued right now?
Based on GuruFocus' analysis, Forth Smart Service PCL (BKK:FSMART) is currently considered Fairly Valued. The stock's GF Value™ is ฿6.53, compared to a current price of ฿6.70 — trading 2.6% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿0.79. Forth Smart Service PCL's overall GF Score™ is 71/100 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 Forth Smart Service PCL (BKK:FSMART), the current Cyclically Adjusted FCF per Share is ฿0.79 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 Forth Smart Service PCL (BKK:FSMART) Overvalued in 2026?

Based on GuruFocus' analysis, Forth Smart Service PCL stock appears to be overvalued. The current stock price of ฿6.70 is trading 2.6% above its estimated GF Value™ of ฿6.53. GuruFocus considers Forth Smart Service PCL to be Fairly Valued.

Key valuation signals for BKK:FSMART:

  • Cyclically Adjusted FCF per Share: ฿0.79
  • GF Value™: ฿6.53 vs. price of ฿6.70 (2.6% above fair value)
  • GF Score™: 71/100 with 3 warning signs

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


Forth Smart Service PCL Business Description

Other Exchanges FSMART-R:Thailand
Address 256 Paholyothin Road, Samsennai, Phaya Thai District, Bangkok, THA, 10400
Forth Smart Service PCL is a Thailand-based company engaged in providing prepaid mobile top-up services, money transfer services, and online payment receipt services through electronic top-up machines. The company also provides advertising services through its online top-up machine network. It operates through two reportable segments: Top-up Machine, which provides mobile top-up, payment, and related services through automated machines; and Lending, which provides personal loans and nano finance services. It generates the majority of its revenue from the Top-up machine segment.
71GF Score

Get the complete analysis for BKK:FSMART

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

฿6.70
Price
฿6.53
GF Value