Thonburi Medical Center PCL (BKK:KDH) Cyclically Adjusted FCF per Share: ฿5.21 (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:KDH Thonburi Medical Center PCL BKK:KDH
78 GF Score
Price ฿83.25
GF Value ฿92.69
Valuation Modestly Undervalued
View Full Analysis

What is Thonburi Medical Center PCL Cyclically Adjusted FCF per Share?

Thonburi Medical Center PCL BKK:KDH 78 Cyclically Adjusted FCF per Share is ฿5.21 as of Mar. 2026. GuruFocus rates BKK:KDH with a GF Score™ of 78/100 and a GF Value™ of ฿92.69 (Modestly Undervalued).

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.

Thonburi Medical Center PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿1.705. 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 ฿5.21 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Thonburi Medical Center PCL's average Cyclically Adjusted FCF Growth Rate was 25.50% 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 Thonburi Medical Center PCL was 38.80% per year. The lowest was 13.80% per year. And the median was 21.40% per year.

As of today (2026-07-31), Thonburi Medical Center PCL's current stock price is ฿83.25. Thonburi Medical Center PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿5.21. Thonburi Medical Center PCL's Cyclically Adjusted Price-to-FCF of today is 15.98.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Thonburi Medical Center PCL was 425.00. The lowest was 15.64. And the median was 24.80.


Thonburi Medical Center PCL  (BKK:KDH) 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.

Thonburi Medical Center PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=83.25/5.21
=15.98

* 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 Thonburi Medical Center PCL was 425.00. The lowest was 15.64. And the median was 24.80.


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.


Thonburi Medical Center PCL Cyclically Adjusted FCF per Share Related Terms


Thonburi Medical Center PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Thonburi Medical Center 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.

Thonburi Medical Center PCL Cyclically Adjusted FCF per Share Chart

Thonburi Medical Center 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 -1.12 -0.42 1.25 3.76 4.91

Thonburi Medical Center 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 4.15 4.69 4.80 4.91 5.21

BKK:KDH vs HCA, THC, DVA: Cyclically Adjusted FCF per Share Comparison

For the Medical Care Facilities subindustry, Thonburi Medical Center 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.


Thonburi Medical Center PCL Cyclically Adjusted Price-to-FCF vs Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Thonburi Medical Center PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Thonburi Medical Center PCL's Cyclically Adjusted Price-to-FCF falls into.


BKK:KDH
78GF Score
Thonburi Medical Center PCL BKK:KDH
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Thonburi Medical Center 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, Thonburi Medical Center 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)
=1.705/330.2130*330.2130
=1.705

Current CPI (Mar. 2026) = 330.2130.

Thonburi Medical Center PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.085 241.018 0.116
201609 1.107 241.428 1.514
201612 0.175 241.432 0.239
201703 -0.346 243.801 -0.469
201706 0.229 244.955 0.309
201709 1.033 246.819 1.382
201712 0.580 246.524 0.777
201803 0.563 249.554 0.745
201806 -0.045 251.989 -0.059
201809 1.477 252.439 1.932
201812 -0.435 251.233 -0.572
201903 0.469 254.202 0.609
201906 1.518 256.143 1.957
201909 1.644 256.759 2.114
201912 0.924 256.974 1.187
202003 0.677 258.115 0.866
202006 -0.541 257.797 -0.693
202009 0.937 260.280 1.189
202012 0.433 260.474 0.549
202103 1.233 264.877 1.537
202106 2.729 271.696 3.317
202109 0.716 274.310 0.862
202112 2.366 278.802 2.802
202203 3.280 287.504 3.767
202206 2.423 296.311 2.700
202209 2.383 296.808 2.651
202212 0.278 296.797 0.309
202303 2.307 301.836 2.524
202306 2.241 305.109 2.425
202309 1.975 307.789 2.119
202312 -2.375 306.746 -2.557
202403 3.279 312.332 3.467
202406 1.362 314.175 1.432
202409 1.607 315.301 1.683
202412 0.544 315.605 0.569
202503 1.521 319.799 1.571
202506 1.817 322.561 1.860
202509 1.435 324.800 1.459
202512 2.196 324.054 2.238
202603 1.705 330.213 1.705

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 ฿5.21 mean?
Thonburi Medical Center PCL (BKK:KDH) has a Cyclically Adjusted FCF per Share of ฿5.21 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 Thonburi Medical Center PCL and its competitors.
Is Thonburi Medical Center PCL's Cyclically Adjusted FCF per Share too high?
Thonburi Medical Center PCL's current Cyclically Adjusted FCF per Share is ฿5.21. Overall, Thonburi Medical Center PCL has a GF Score™ of 78/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Thonburi Medical Center PCL's Cyclically Adjusted FCF per Share compare to HCA and THC?
Thonburi Medical Center PCL's Cyclically Adjusted FCF per Share of ฿5.21 can be compared against companies in the Healthcare Providers & 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 Healthcare Providers & Services company?
A good Cyclically Adjusted FCF per Share depends on the Healthcare Providers & 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 Thonburi Medical Center PCL and its competitors. Thonburi Medical Center PCL's current Cyclically Adjusted FCF per Share is ฿5.21. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Thonburi Medical Center PCL stock overvalued right now?
Based on GuruFocus' analysis, Thonburi Medical Center PCL (BKK:KDH) is currently considered Modestly Undervalued. The stock's GF Value™ is ฿92.69, compared to a current price of ฿83.25 — trading 10.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿5.21. Thonburi Medical Center PCL's overall GF Score™ is 78/100. 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 Thonburi Medical Center PCL (BKK:KDH), the current Cyclically Adjusted FCF per Share is ฿5.21 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 Thonburi Medical Center PCL (BKK:KDH) Overvalued in 2026?

Based on GuruFocus' analysis, Thonburi Medical Center PCL stock appears to be undervalued. The current stock price of ฿83.25 is trading 10.2% below its estimated GF Value™ of ฿92.69. GuruFocus considers Thonburi Medical Center PCL to be Modestly Undervalued.

Key valuation signals for BKK:KDH:

  • Cyclically Adjusted FCF per Share: ฿5.21
  • GF Value™: ฿92.69 vs. price of ฿83.25 (10.2% below fair value)
  • GF Score™: 78/100

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


Thonburi Medical Center PCL Business Description

Address 337, Somdet Prachao Taksin Road, Samrae Sub-district, Thonburi District, Bangkok, THA, 10600
Thonburi Medical Center PCL is a Thailand-based company. The company is engaged in the operation of the hospital business. The company provides medicines and medical supplies, medical services, and patient rooms. Its business operations involve a single industry segment, the hospital, and is carried on in a single geographic area in Thailand.
78GF Score

Get the complete analysis for BKK:KDH

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

฿83.25
Price
฿92.69
GF Value