Lee Feed Mill PCL (BKK:LEE) Cyclically Adjusted FCF per Share: ฿0.15 (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:LEE Lee Feed Mill PCL BKK:LEE
72 GF Score
Price ฿2.50
GF Value ฿2.37
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Lee Feed Mill PCL Cyclically Adjusted FCF per Share?

Lee Feed Mill PCL BKK:LEE -0.79% 72 Cyclically Adjusted FCF per Share is ฿0.15 as of Mar. 2026. GuruFocus rates BKK:LEE with a GF Score™ of 72/100 and a GF Value™ of ฿2.37 (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.

Lee Feed Mill PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿0.068. 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 ฿0.15 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Lee Feed Mill PCL's average Cyclically Adjusted FCF Growth Rate was 7.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -5.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -9.80% 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 Lee Feed Mill PCL was -5.90% per year. The lowest was -16.10% per year. And the median was -14.20% per year.

As of today (2026-07-19), Lee Feed Mill PCL's current stock price is ฿2.50. Lee Feed Mill PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿0.15. Lee Feed Mill PCL's Cyclically Adjusted Price-to-FCF of today is 16.67.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Lee Feed Mill PCL was 20.83. The lowest was 6.68. And the median was 13.80.


Lee Feed Mill PCL  (BKK:LEE) 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.

Lee Feed Mill PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2.50/0.15
=16.67

* 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 Lee Feed Mill PCL was 20.83. The lowest was 6.68. And the median was 13.80.


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.


Lee Feed Mill PCL Cyclically Adjusted FCF per Share Related Terms


Lee Feed Mill PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Lee Feed Mill 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.

Lee Feed Mill PCL Cyclically Adjusted FCF per Share Chart

Lee Feed Mill 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 0.19 0.18 0.13 0.12 0.15

Lee Feed Mill 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 0.14 0.16 0.15 0.15 0.15

BKK:LEE vs KHC, GIS: Cyclically Adjusted FCF per Share Comparison

For the Packaged Foods subindustry, Lee Feed Mill 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.


Lee Feed Mill PCL Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Lee Feed Mill PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Lee Feed Mill PCL's Cyclically Adjusted Price-to-FCF falls into.


BKK:LEE
72GF Score
Lee Feed Mill PCL BKK:LEE
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Lee Feed Mill 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, Lee Feed Mill 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)
=0.068/330.2130*330.2130
=0.068

Current CPI (Mar. 2026) = 330.2130.

Lee Feed Mill PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.162 241.018 0.222
201609 0.070 241.428 0.096
201612 -0.169 241.432 -0.231
201703 0.162 243.801 0.219
201706 0.039 244.955 0.053
201709 0.140 246.819 0.187
201712 -0.102 246.524 -0.137
201803 0.010 249.554 0.013
201806 0.170 251.989 0.223
201809 0.030 252.439 0.039
201812 -0.035 251.233 -0.046
201903 0.079 254.202 0.103
201906 0.057 256.143 0.073
201909 0.029 256.759 0.037
201912 -0.071 256.974 -0.091
202003 -0.040 258.115 -0.051
202006 0.047 257.797 0.060
202009 0.139 260.280 0.176
202012 -0.170 260.474 -0.216
202103 -0.049 264.877 -0.061
202106 0.052 271.696 0.063
202109 0.013 274.310 0.016
202112 -0.012 278.802 -0.014
202203 0.050 287.504 0.057
202206 -0.150 296.311 -0.167
202209 0.166 296.808 0.185
202212 -0.009 296.797 -0.010
202303 -0.020 301.836 -0.022
202306 -0.007 305.109 -0.008
202309 0.018 307.789 0.019
202312 0.039 306.746 0.042
202403 0.046 312.332 0.049
202406 -0.003 314.175 -0.003
202409 0.159 315.301 0.167
202412 -0.144 315.605 -0.151
202503 0.265 319.799 0.274
202506 0.215 322.561 0.220
202509 0.040 324.800 0.041
202512 -0.013 324.054 -0.013
202603 0.068 330.213 0.068

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 ฿0.15 mean?
Lee Feed Mill PCL (BKK:LEE) has a Cyclically Adjusted FCF per Share of ฿0.15 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 Lee Feed Mill PCL and its competitors.
Is Lee Feed Mill PCL's Cyclically Adjusted FCF per Share too high?
Lee Feed Mill PCL's current Cyclically Adjusted FCF per Share is ฿0.15. Overall, Lee Feed Mill PCL has a GF Score™ of 72/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Lee Feed Mill PCL's Cyclically Adjusted FCF per Share compare to KHC and GIS?
Lee Feed Mill PCL's Cyclically Adjusted FCF per Share of ฿0.15 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted FCF per Share depends on the Consumer Packaged Goods 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 Lee Feed Mill PCL and its competitors. Lee Feed Mill PCL's current Cyclically Adjusted FCF per Share is ฿0.15. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Lee Feed Mill PCL stock overvalued right now?
Based on GuruFocus' analysis, Lee Feed Mill PCL (BKK:LEE) is currently considered Fairly Valued. The stock's GF Value™ is ฿2.37, compared to a current price of ฿2.50 — trading 5.5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿0.15. Lee Feed Mill PCL's overall GF Score™ is 72/100 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 Lee Feed Mill PCL (BKK:LEE), the current Cyclically Adjusted FCF per Share is ฿0.15 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 Lee Feed Mill PCL (BKK:LEE) Overvalued in 2026?

Based on GuruFocus' analysis, Lee Feed Mill PCL stock appears to be overvalued. The current stock price of ฿2.50 is trading 5.5% above its estimated GF Value™ of ฿2.37. GuruFocus considers Lee Feed Mill PCL to be Fairly Valued.

Key valuation signals for BKK:LEE:

  • Cyclically Adjusted FCF per Share: ฿0.15
  • GF Value™: ฿2.37 vs. price of ฿2.50 (5.5% above fair value)
  • GF Score™: 72/100 with 3 warning signs

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


Lee Feed Mill PCL Business Description

Address 33/137 Surawong Road, 28th Floor, Wall Street Tower, Bangrak, Bangkok, THA, 10500
Lee Feed Mill PCL engages in the production, and distribution of animal feed for both livestock, and aquaculture in concentrated pellet and powder forms, as well as feed for swine, chickens, ducks, cattle, fish, and shrimp, under the brand names of Lee, Win, Max, and Pro-Grade. The company operates through the following segments: Manufacture and Distribution of Animal Feed, Crop Drying, Experimental Farming, and Crop Farming. It offers pet food, land-animal feed, and aquatic animal feed. The company is also involved in breeding broiler chicks; silo grain storage as well as rental farming businesses. Its operations are majorly carried out in Thailand and also in the State of Cambodia.
72GF Score

Get the complete analysis for BKK:LEE

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

฿2.50
Price
฿2.37
GF Value