Metro Systems PCL (BKK:MSC) Cyclically Adjusted FCF per Share: ฿0.66 (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:MSC Metro Systems Corp PCL BKK:MSC
63 GF Score
Price ฿5.80
GF Value ฿7.88
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Metro Systems PCL Cyclically Adjusted FCF per Share?

Metro Systems PCL BKK:MSC -0.85% 63 Cyclically Adjusted FCF per Share is ฿0.66 as of Jun. 2026. GuruFocus rates BKK:MSC with a GF Score™ of 63/100 and a GF Value™ of ฿7.88 (Modestly 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.

Metro Systems PCL's adjusted free cash flow per share for the three months ended in Jun. 2026 was ฿-0.623. 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 ฿0.66 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Metro Systems PCL's average Cyclically Adjusted FCF Growth Rate was -8.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 28.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 9.00% 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 Metro Systems PCL was 36.20% per year. The lowest was 0.90% per year. And the median was 8.70% per year.

As of today (2026-09-03), Metro Systems PCL's current stock price is ฿5.80. Metro Systems PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ฿0.66. Metro Systems PCL's Cyclically Adjusted Price-to-FCF of today is 8.79.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Metro Systems PCL was 47.14. The lowest was 7.85. And the median was 14.36.


Metro Systems PCL  (BKK:MSC) 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.

Metro Systems PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=5.80/0.66
=8.79

* 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 Metro Systems PCL was 47.14. The lowest was 7.85. And the median was 14.36.


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.


Metro Systems PCL Cyclically Adjusted FCF per Share Related Terms


Metro Systems PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Metro Systems 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.

Metro Systems PCL Cyclically Adjusted FCF per Share Chart

Metro Systems 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 0.48 0.37 0.62 0.55 0.79

Metro Systems 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 0.72 0.67 0.79 0.72 0.66

BKK:MSC vs SNX, ARW, AVT: Cyclically Adjusted FCF per Share Comparison

For the Electronics & Computer Distribution subindustry, Metro Systems 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.


Metro Systems PCL Cyclically Adjusted Price-to-FCF vs Hardware Industry

For the Hardware industry and Technology sector, Metro Systems PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


BKK:MSC
63GF Score
Metro Systems Corp PCL BKK:MSC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Metro Systems 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, Metro Systems 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)
=-0.623/333.9520*333.9520
=-0.623

Current CPI (Jun. 2026) = 333.9520.

Metro Systems PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -0.209 241.428 -0.289
201612 0.720 241.432 0.996
201703 -0.861 243.801 -1.179
201706 -0.261 244.955 -0.356
201709 0.255 246.819 0.345
201712 1.409 246.524 1.909
201803 -1.316 249.554 -1.761
201806 -0.185 251.989 -0.245
201809 0.510 252.439 0.675
201812 0.038 251.233 0.051
201903 0.229 254.202 0.301
201906 0.771 256.143 1.005
201909 0.365 256.759 0.475
201912 0.195 256.974 0.253
202003 0.680 258.115 0.880
202006 -0.176 257.797 -0.228
202009 0.163 260.280 0.209
202012 0.345 260.474 0.442
202103 0.694 264.877 0.875
202106 -0.806 271.696 -0.991
202109 0.432 274.310 0.526
202112 -0.080 278.802 -0.096
202203 1.011 287.504 1.174
202206 -0.565 296.311 -0.637
202209 -1.426 296.808 -1.604
202212 -0.027 296.797 -0.030
202303 1.959 301.836 2.167
202306 -0.401 305.109 -0.439
202309 0.454 307.789 0.493
202312 -0.051 306.746 -0.056
202403 0.559 312.332 0.598
202406 -0.295 314.175 -0.314
202409 0.521 315.301 0.552
202412 -1.077 315.605 -1.140
202503 1.756 319.799 1.834
202506 -0.035 322.561 -0.036
202509 -0.499 324.800 -0.513
202512 1.424 324.054 1.467
202603 -0.054 330.213 -0.055
202606 -0.623 333.952 -0.623

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 ฿0.66 mean?
Metro Systems PCL (BKK:MSC) has a Cyclically Adjusted FCF per Share of ฿0.66 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 Metro Systems PCL and its competitors.
Is Metro Systems PCL's Cyclically Adjusted FCF per Share too high?
Metro Systems PCL's current Cyclically Adjusted FCF per Share is ฿0.66. Overall, Metro Systems PCL has a GF Score™ of 63/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Metro Systems PCL's Cyclically Adjusted FCF per Share compare to SNX and ARW?
Metro Systems PCL's Cyclically Adjusted FCF per Share of ฿0.66 can be compared against companies in the Hardware 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 Hardware company?
A good Cyclically Adjusted FCF per Share depends on the Hardware 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 Metro Systems PCL and its competitors. Metro Systems PCL's current Cyclically Adjusted FCF per Share is ฿0.66. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Metro Systems PCL stock overvalued right now?
Based on GuruFocus' analysis, Metro Systems PCL (BKK:MSC) is currently considered Modestly Undervalued. The stock's GF Value™ is ฿7.88, compared to a current price of ฿5.80 — trading 26.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿0.66. Metro Systems PCL's overall GF Score™ is 63/100 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 Metro Systems PCL (BKK:MSC), the current Cyclically Adjusted FCF per Share is ฿0.66 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 Metro Systems PCL (BKK:MSC) Overvalued in 2026?

Based on GuruFocus' analysis, Metro Systems PCL stock appears to be undervalued. The current stock price of ฿5.80 is trading 26.4% below its estimated GF Value™ of ฿7.88. GuruFocus considers Metro Systems PCL to be Modestly Undervalued.

Key valuation signals for BKK:MSC:

  • Cyclically Adjusted FCF per Share: ฿0.66
  • GF Value™: ฿7.88 vs. price of ฿5.80 (26.4% below fair value)
  • GF Score™: 63/100 with 5 warning signs

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


Metro Systems PCL Business Description

Address 400 Chalermprakiat Rama IX Road, Nong Bon Subdistrict, Prawet District, Bangkok, THA, 10250
Metro Systems Corp PCL is a Thailand-based company. Together with its subsidiaries, the company is engaged in trading computers and equipment, software, supplies, office equipment, and related services. It operates in four segments namely Sales computers and equipment, Sales and installation software, Sales supplies and office equipment, and Rental and other services. It derives key revenue from the Sales and installation software. Some of its product includes Systems and servers, Supplies and peripherals, E-Business Solution, Software, and Services.
63GF Score

Get the complete analysis for BKK:MSC

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

฿5.80
Price
฿7.88
GF Value