Navakij Insurance PCL (BKK:NKI-R) Cyclically Adjusted FCF per Share: ฿1.80 (As of Mar. 2026)


BKK:NKI-R Navakij Insurance PCL BKK:NKI-R
61 GF Score
Price ฿13.00
GF Value ฿17.38
! 1 Warning Sign
View Full Analysis

What is Navakij Insurance PCL Cyclically Adjusted FCF per Share?

Navakij Insurance PCL BKK:NKI-R 61 Cyclically Adjusted FCF per Share is ฿1.80 as of Mar. 2026. GuruFocus rates BKK:NKI-R with a GF Score™ of 61/100 and a GF Value™ of ฿17.38. 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.

Navakij Insurance PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿-3.893. 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 ฿1.80 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Navakij Insurance PCL's average Cyclically Adjusted FCF Growth Rate was 60.90% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -24.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 28.40% 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 Navakij Insurance PCL was 128.80% per year. The lowest was -45.50% per year. And the median was 0.95% per year.

As of today (2026-06-28), Navakij Insurance PCL's current stock price is ฿13.00. Navakij Insurance PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿1.80. Navakij Insurance PCL's Cyclically Adjusted Price-to-FCF of today is 7.22.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Navakij Insurance PCL was 294.57. The lowest was 6.23. And the median was 52.41.


Navakij Insurance PCL  (BKK:NKI-R) 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.

Navakij Insurance PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=13.00/1.80
=7.22

* 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 Navakij Insurance PCL was 294.57. The lowest was 6.23. And the median was 52.41.


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.


Navakij Insurance PCL Cyclically Adjusted FCF per Share Related Terms


Navakij Insurance PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Navakij Insurance 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.

Navakij Insurance PCL Cyclically Adjusted FCF per Share Chart

Navakij Insurance 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 0.16 5.08 0.93 0.42 1.96

Navakij Insurance 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 1.23 1.12 1.57 1.96 1.80

BKK:NKI-R vs CB, PGR, TRV: Cyclically Adjusted FCF per Share Comparison

For the Insurance - Property & Casualty subindustry, Navakij Insurance 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.


Navakij Insurance PCL Cyclically Adjusted Price-to-FCF vs Insurance Industry

For the Insurance industry and Financial Services sector, Navakij Insurance PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


BKK:NKI-R
61GF Score
Navakij Insurance PCL BKK:NKI-R
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Navakij Insurance 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, Navakij Insurance 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)
=-3.893/330.2130*330.2130
=-3.893

Current CPI (Mar. 2026) = 330.2130.

Navakij Insurance PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.748 241.018 1.025
201609 -0.593 241.428 -0.811
201612 0.805 241.432 1.101
201703 -0.505 243.801 -0.684
201706 0.079 244.955 0.106
201709 0.577 246.819 0.772
201712 0.014 246.524 0.019
201803 1.382 249.554 1.829
201806 1.086 251.989 1.423
201809 0.080 252.439 0.105
201812 -0.838 251.233 -1.101
201903 -0.522 254.202 -0.678
201906 2.209 256.143 2.848
201909 0.182 256.759 0.234
201912 0.205 256.974 0.263
202003 -0.551 258.115 -0.705
202006 1.481 257.797 1.897
202009 3.262 260.280 4.138
202012 -0.041 260.474 -0.052
202103 -2.198 264.877 -2.740
202106 1.121 271.696 1.362
202109 3.337 274.310 4.017
202112 0.508 278.802 0.602
202203 4.032 287.504 4.631
202206 0.252 296.311 0.281
202209 1.594 296.808 1.773
202212 -4.363 296.797 -4.854
202303 -0.821 301.836 -0.898
202306 -1.420 305.109 -1.537
202309 0.543 307.789 0.583
202312 0.250 306.746 0.269
202403 -0.834 312.332 -0.882
202406 2.579 314.175 2.711
202409 2.388 315.301 2.501
202412 -2.796 315.605 -2.925
202503 3.159 319.799 3.262
202506 -2.519 322.561 -2.579
202509 1.102 324.800 1.120
202512 3.135 324.054 3.195
202603 -3.893 330.213 -3.893

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 ฿1.80 mean?
Navakij Insurance PCL (BKK:NKI-R) has a Cyclically Adjusted FCF per Share of ฿1.80 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 Navakij Insurance PCL and its competitors.
Is Navakij Insurance PCL's Cyclically Adjusted FCF per Share too high?
Navakij Insurance PCL's current Cyclically Adjusted FCF per Share is ฿1.80. Overall, Navakij Insurance PCL has a GF Score™ of 61/100, reflecting its overall financial health beyond just this single metric.
How does Navakij Insurance PCL's Cyclically Adjusted FCF per Share compare to CB and PGR?
Navakij Insurance PCL's Cyclically Adjusted FCF per Share of ฿1.80 can be compared against companies in the Insurance 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 an Insurance company?
A good Cyclically Adjusted FCF per Share depends on the Insurance 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 Navakij Insurance PCL and its competitors. Navakij Insurance PCL's current Cyclically Adjusted FCF per Share is ฿1.80. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Navakij Insurance PCL stock overvalued right now?
Navakij Insurance PCL (BKK:NKI-R) has a current Cyclically Adjusted FCF per Share of ฿1.80. The stock's GF Value™ is ฿17.38, compared to a current price of ฿13.00 — trading 25.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿1.80. Navakij Insurance PCL's overall GF Score™ is 61/100 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 Navakij Insurance PCL (BKK:NKI-R), the current Cyclically Adjusted FCF per Share is ฿1.80 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 Navakij Insurance PCL (BKK:NKI-R) Overvalued in 2026?

Based on GuruFocus' analysis, Navakij Insurance PCL stock appears to be undervalued. The current stock price of ฿13.00 is trading 25.2% below its estimated GF Value™ of ฿17.38.

Key valuation signals for BKK:NKI-R:

  • Cyclically Adjusted FCF per Share: ฿1.80
  • GF Value™: ฿17.38 vs. price of ฿13.00 (25.2% below fair value)
  • GF Score™: 61/100 with 1 warning sign

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


Navakij Insurance PCL Business Description

Other Exchanges NKI:Thailand
Address 100/47-55, and 90/3-6, North Sathorn Road, Sathorn Nakhon Building, 26th Floor, Silom, Bangrak, Bangkok, THA, 10500
Navakij Insurance PCL is engaged in the provision of non-life insurance. The different kinds of insurance offered by the company include Motor Insurance, Fire Insurance, Marine and Transportation Insurance, and miscellaneous Insurance. The company operates its business in Thailand only.
61GF Score

Get the complete analysis for BKK:NKI-R

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

฿13.00
Price
฿17.38
GF Value