Krungdhep Sophon PCL (BKK:KWC) Cyclically Adjusted FCF per Share: ฿16.49 (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:KWC Krungdhep Sophon PCL BKK:KWC
76 GF Score
Price ฿280.00
GF Value ฿301.95
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Krungdhep Sophon PCL Cyclically Adjusted FCF per Share?

Krungdhep Sophon PCL BKK:KWC 76 Cyclically Adjusted FCF per Share is ฿16.49 as of Mar. 2026. GuruFocus rates BKK:KWC with a GF Score™ of 76/100 and a GF Value™ of ฿301.95 (Fairly Valued). The stock has 1 warning sign 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.

Krungdhep Sophon PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿4.682. 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 ฿16.49 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Krungdhep Sophon PCL's average Cyclically Adjusted FCF Growth Rate was 9.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 17.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 19.30% 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 Krungdhep Sophon PCL was 23.60% per year. The lowest was -1.30% per year. And the median was 10.85% per year.

As of today (2026-07-30), Krungdhep Sophon PCL's current stock price is ฿280.00. Krungdhep Sophon PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿16.49. Krungdhep Sophon PCL's Cyclically Adjusted Price-to-FCF of today is 16.98.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Krungdhep Sophon PCL was 42.69. The lowest was 16.07. And the median was 30.78.


Krungdhep Sophon PCL  (BKK:KWC) 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.

Krungdhep Sophon PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=280.00/16.49
=16.98

* 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 Krungdhep Sophon PCL was 42.69. The lowest was 16.07. And the median was 30.78.


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.


Krungdhep Sophon PCL Cyclically Adjusted FCF per Share Related Terms


Krungdhep Sophon PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Krungdhep Sophon 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.

Krungdhep Sophon PCL Cyclically Adjusted FCF per Share Chart

Krungdhep Sophon 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 7.85 9.88 11.11 14.82 16.15

Krungdhep Sophon 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 15.13 15.70 15.87 16.15 16.49

BKK:KWC vs CBRE, BEKE, JLL: Cyclically Adjusted FCF per Share Comparison

For the Real Estate Services subindustry, Krungdhep Sophon 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.


Krungdhep Sophon PCL Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Krungdhep Sophon PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


BKK:KWC
76GF Score
Krungdhep Sophon PCL BKK:KWC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Krungdhep Sophon 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, Krungdhep Sophon 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)
=4.682/330.2130*330.2130
=4.682

Current CPI (Mar. 2026) = 330.2130.

Krungdhep Sophon PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 3.603 241.018 4.936
201609 3.768 241.428 5.154
201612 5.165 241.432 7.064
201703 3.429 243.801 4.644
201706 0.648 244.955 0.874
201709 4.586 246.819 6.135
201712 4.079 246.524 5.464
201803 3.125 249.554 4.135
201806 3.962 251.989 5.192
201809 2.008 252.439 2.627
201812 6.554 251.233 8.614
201903 1.091 254.202 1.417
201906 -1.840 256.143 -2.372
201909 2.657 256.759 3.417
201912 10.433 256.974 13.406
202003 3.859 258.115 4.937
202006 -3.988 257.797 -5.108
202009 -8.026 260.280 -10.182
202012 1.799 260.474 2.281
202103 3.860 264.877 4.812
202106 2.108 271.696 2.562
202109 4.301 274.310 5.178
202112 1.315 278.802 1.557
202203 3.144 287.504 3.611
202206 3.979 296.311 4.434
202209 4.840 296.808 5.385
202212 6.381 296.797 7.099
202303 -0.403 301.836 -0.441
202306 4.772 305.109 5.165
202309 5.617 307.789 6.026
202312 6.471 306.746 6.966
202403 5.733 312.332 6.061
202406 4.608 314.175 4.843
202409 3.911 315.301 4.096
202412 5.254 315.605 5.497
202503 5.783 319.799 5.971
202506 6.008 322.561 6.151
202509 5.937 324.800 6.036
202512 6.488 324.054 6.611
202603 4.682 330.213 4.682

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 ฿16.49 mean?
Krungdhep Sophon PCL (BKK:KWC) has a Cyclically Adjusted FCF per Share of ฿16.49 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 Krungdhep Sophon PCL and its competitors.
Is Krungdhep Sophon PCL's Cyclically Adjusted FCF per Share too high?
Krungdhep Sophon PCL's current Cyclically Adjusted FCF per Share is ฿16.49. Overall, Krungdhep Sophon PCL has a GF Score™ of 76/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Krungdhep Sophon PCL's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
Krungdhep Sophon PCL's Cyclically Adjusted FCF per Share of ฿16.49 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Krungdhep Sophon PCL and its competitors. Krungdhep Sophon PCL's current Cyclically Adjusted FCF per Share is ฿16.49. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Krungdhep Sophon PCL stock overvalued right now?
Based on GuruFocus' analysis, Krungdhep Sophon PCL (BKK:KWC) is currently considered Fairly Valued. The stock's GF Value™ is ฿301.95, compared to a current price of ฿280.00 — trading 7.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿16.49. Krungdhep Sophon PCL's overall GF Score™ is 76/100 with 1 warning sign 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 Krungdhep Sophon PCL (BKK:KWC), the current Cyclically Adjusted FCF per Share is ฿16.49 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 Krungdhep Sophon PCL (BKK:KWC) Overvalued in 2026?

Based on GuruFocus' analysis, Krungdhep Sophon PCL stock appears to be undervalued. The current stock price of ฿280.00 is trading 7.3% below its estimated GF Value™ of ฿301.95. GuruFocus considers Krungdhep Sophon PCL to be Fairly Valued.

Key valuation signals for BKK:KWC:

  • Cyclically Adjusted FCF per Share: ฿16.49
  • GF Value™: ฿301.95 vs. price of ฿280.00 (7.3% below fair value)
  • GF Score™: 76/100 with 1 warning sign

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


Krungdhep Sophon PCL Business Description

Address 185 Rasburana Road, Kwaeng Bangpakok, Khet Rasburana, Bangkok, THA, 10140
Krungdhep Sophon PCL is a Thailand-based company engaged in investment, provision of management services, and developing and leasing property. The activity of the group functions through warehouse rental, document storage rental, and assets rental segments. The company develops and leases property and also provides management consulting services. All the operations are conducted through the regions of Thailand. The majority of revenue is generated from Document storage rental.
76GF Score

Get the complete analysis for BKK:KWC

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

฿280.00
Price
฿301.95
GF Value