Malee Group PCL (BKK:MALEE) Cyclically Adjusted FCF per Share: ฿0.23 (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:MALEE Malee Group PCL BKK:MALEE
70 GF Score
Price ฿4.04
GF Value ฿6.96
Valuation Significantly Undervalued
! 5 Warning Signs
View Full Analysis

What is Malee Group PCL Cyclically Adjusted FCF per Share?

Malee Group PCL BKK:MALEE -0.98% 70 Cyclically Adjusted FCF per Share is ฿0.23 as of Mar. 2026. GuruFocus rates BKK:MALEE with a GF Score™ of 70/100 and a GF Value™ of ฿6.96 (Significantly Undervalued). The stock has 5 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.

Malee Group PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿0.172. 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 ฿0.23 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Malee Group PCL's average Cyclically Adjusted FCF Growth Rate was -39.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 20.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 13.70% 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 Malee Group PCL was 32.00% per year. The lowest was -3.60% per year. And the median was 16.95% per year.

As of today (2026-07-27), Malee Group PCL's current stock price is ฿4.04. Malee Group PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿0.23. Malee Group PCL's Cyclically Adjusted Price-to-FCF of today is 17.57.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Malee Group PCL was 296.88. The lowest was 10.11. And the median was 36.15.


Malee Group PCL  (BKK:MALEE) 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.

Malee Group PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=4.04/0.23
=17.57

* 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 Malee Group PCL was 296.88. The lowest was 10.11. And the median was 36.15.


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.


Malee Group PCL Cyclically Adjusted FCF per Share Related Terms


Malee Group PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Malee Group 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.

Malee Group PCL Cyclically Adjusted FCF per Share Chart

Malee Group 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 0.20 0.17 0.33 0.46 0.30

Malee Group 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 0.38 0.34 0.36 0.30 0.23

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

For the Packaged Foods subindustry, Malee Group 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.


Malee Group PCL Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

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

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


BKK:MALEE
70GF Score
Malee Group PCL BKK:MALEE
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Malee Group 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, Malee Group 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)
=0.172/330.2130*330.2130
=0.172

Current CPI (Mar. 2026) = 330.2130.

Malee Group PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.524 241.018 0.718
201609 0.078 241.428 0.107
201612 -1.053 241.432 -1.440
201703 0.022 243.801 0.030
201706 -0.015 244.955 -0.020
201709 -0.963 246.819 -1.288
201712 -0.009 246.524 -0.012
201803 -0.045 249.554 -0.060
201806 0.407 251.989 0.533
201809 -0.446 252.439 -0.583
201812 -0.104 251.233 -0.137
201903 0.282 254.202 0.366
201906 0.101 256.143 0.130
201909 0.195 256.759 0.251
201912 0.395 256.974 0.508
202003 0.078 258.115 0.100
202006 0.181 257.797 0.232
202009 0.038 260.280 0.048
202012 0.310 260.474 0.393
202103 0.226 264.877 0.282
202106 0.061 271.696 0.074
202109 -0.179 274.310 -0.215
202112 0.425 278.802 0.503
202203 0.030 287.504 0.034
202206 0.145 296.311 0.162
202209 -0.061 296.808 -0.068
202212 0.127 296.797 0.141
202303 0.194 301.836 0.212
202306 -0.013 305.109 -0.014
202309 -0.023 307.789 -0.025
202312 0.321 306.746 0.346
202403 0.069 312.332 0.073
202406 0.455 314.175 0.478
202409 -0.226 315.301 -0.237
202412 0.241 315.605 0.252
202503 0.200 319.799 0.207
202506 -0.187 322.561 -0.191
202509 -0.125 324.800 -0.127
202512 0.314 324.054 0.320
202603 0.172 330.213 0.172

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 ฿0.23 mean?
Malee Group PCL (BKK:MALEE) has a Cyclically Adjusted FCF per Share of ฿0.23 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 Malee Group PCL and its competitors.
Is Malee Group PCL's Cyclically Adjusted FCF per Share too high?
Malee Group PCL's current Cyclically Adjusted FCF per Share is ฿0.23. Overall, Malee Group PCL has a GF Score™ of 70/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Malee Group PCL's Cyclically Adjusted FCF per Share compare to KHC and GIS?
Malee Group PCL's Cyclically Adjusted FCF per Share of ฿0.23 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 Malee Group PCL and its competitors. Malee Group PCL's current Cyclically Adjusted FCF per Share is ฿0.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Malee Group PCL stock overvalued right now?
Based on GuruFocus' analysis, Malee Group PCL (BKK:MALEE) is currently considered Significantly Undervalued. The stock's GF Value™ is ฿6.96, compared to a current price of ฿4.04 — trading 42% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿0.23. Malee Group PCL's overall GF Score™ is 70/100 with 5 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 Malee Group PCL (BKK:MALEE), the current Cyclically Adjusted FCF per Share is ฿0.23 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 Malee Group PCL (BKK:MALEE) Overvalued in 2026?

Based on GuruFocus' analysis, Malee Group PCL stock appears to be undervalued. The current stock price of ฿4.04 is trading 42% below its estimated GF Value™ of ฿6.96. GuruFocus considers Malee Group PCL to be Significantly Undervalued.

Key valuation signals for BKK:MALEE:

  • Cyclically Adjusted FCF per Share: ฿0.23
  • GF Value™: ฿6.96 vs. price of ฿4.04 (42% below fair value)
  • GF Score™: 70/100 with 5 warning signs

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


Malee Group PCL Business Description

Address 401/1 , Moo 8 Phaholyothin Road, Kookod Subdistrict, Lumlookka District, Pathum Thani, THA, 12130
Malee Group PCL is engaged in the production and distribution of canned agriculture products such as fruit juices, and non-alcohol beverages for local and export, as well as operations in agriculture and dairy farm. It offers Fruit juices, Vegetable mixed fruit juices, Pasteurized juices, Canned fruits, Pasteurized milk, Corn milk, and other similar products. The company's reportable segments are; Agriculture products, Other beverages, Agriculture and dairy farm and Office buildings for rent. Majority of the revenue is generated from its Agriculture products segment which manufactures and distributes fruit juices, canned fruit, coffee, tea and dairy products. A substantial portion of its overall revenue is generated from Thailand and rest from overseas markets.
70GF Score

Get the complete analysis for BKK:MALEE

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

฿4.04
Price
฿6.96
GF Value