Namyong Terminal PCL (BKK:NYT) Cyclically Adjusted FCF per Share: ฿0.61 (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:NYT Namyong Terminal PCL BKK:NYT
78 GF Score
Price ฿3.94
GF Value ฿3.53
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is Namyong Terminal PCL Cyclically Adjusted FCF per Share?

Namyong Terminal PCL BKK:NYT -1.50% 78 Cyclically Adjusted FCF per Share is ฿0.61 as of Jun. 2026. GuruFocus rates BKK:NYT with a GF Score™ of 78/100 and a GF Value™ of ฿3.53 (Modestly Overvalued). 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.

Namyong Terminal PCL's adjusted free cash flow per share for the three months ended in Jun. 2026 was ฿0.031. 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 ฿0.61 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Namyong Terminal PCL's average Cyclically Adjusted FCF Growth Rate was 8.90% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 12.50% 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 Namyong Terminal PCL was 12.50% per year. The lowest was 12.50% per year. And the median was 12.50% per year.

As of today (2026-09-02), Namyong Terminal PCL's current stock price is ฿3.94. Namyong Terminal PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ฿0.61. Namyong Terminal PCL's Cyclically Adjusted Price-to-FCF of today is 6.46.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Namyong Terminal PCL was 10.18. The lowest was 4.95. And the median was 6.97.


Namyong Terminal PCL  (BKK:NYT) 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.

Namyong Terminal PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3.94/0.61
=6.46

* 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 Namyong Terminal PCL was 10.18. The lowest was 4.95. And the median was 6.97.


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.


Namyong Terminal PCL Cyclically Adjusted FCF per Share Related Terms


Namyong Terminal PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Namyong Terminal 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.

Namyong Terminal PCL Cyclically Adjusted FCF per Share Chart

Namyong Terminal 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 0.00 0.40 0.51 0.55 0.57

Namyong Terminal 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 0.56 0.57 0.57 0.61 0.61

Namyong Terminal PCL Cyclically Adjusted FCF per Share Competitor Comparison

For the Marine Shipping subindustry, Namyong Terminal 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.


Namyong Terminal PCL Cyclically Adjusted Price-to-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, Namyong Terminal PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


BKK:NYT
78GF Score
Namyong Terminal PCL BKK:NYT
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Namyong Terminal 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, Namyong Terminal 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)
=0.031/333.9520*333.9520
=0.031

Current CPI (Jun. 2026) = 333.9520.

Namyong Terminal PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -0.028 241.428 -0.039
201612 0.150 241.432 0.207
201703 0.124 243.801 0.170
201706 0.134 244.955 0.183
201709 0.002 246.819 0.003
201712 0.170 246.524 0.230
201803 0.110 249.554 0.147
201806 0.132 251.989 0.175
201809 0.041 252.439 0.054
201812 0.105 251.233 0.140
201903 0.085 254.202 0.112
201906 0.141 256.143 0.184
201909 0.016 256.759 0.021
201912 0.136 256.974 0.177
202003 0.126 258.115 0.163
202006 0.029 257.797 0.038
202009 0.146 260.280 0.187
202012 0.007 260.474 0.009
202103 0.150 264.877 0.189
202106 0.086 271.696 0.106
202109 0.134 274.310 0.163
202112 0.065 278.802 0.078
202203 0.087 287.504 0.101
202206 0.017 296.311 0.019
202209 0.155 296.808 0.174
202212 0.205 296.797 0.231
202303 0.169 301.836 0.187
202306 0.091 305.109 0.100
202309 0.209 307.789 0.227
202312 0.267 306.746 0.291
202403 0.241 312.332 0.258
202406 0.063 314.175 0.067
202409 0.178 315.301 0.189
202412 0.224 315.605 0.237
202503 0.202 319.799 0.211
202506 0.101 322.561 0.105
202509 0.206 324.800 0.212
202512 0.258 324.054 0.266
202603 0.463 330.213 0.468
202606 0.031 333.952 0.031

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 ฿0.61 mean?
Namyong Terminal PCL (BKK:NYT) has a Cyclically Adjusted FCF per Share of ฿0.61 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 Namyong Terminal PCL and its competitors.
Is Namyong Terminal PCL's Cyclically Adjusted FCF per Share too high?
Namyong Terminal PCL's current Cyclically Adjusted FCF per Share is ฿0.61. Overall, Namyong Terminal PCL has a GF Score™ of 78/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Namyong Terminal PCL's Cyclically Adjusted FCF per Share compare to competitors?
Namyong Terminal PCL's Cyclically Adjusted FCF per Share of ฿0.61 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted FCF per Share depends on the Transportation 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 Namyong Terminal PCL and its competitors. Namyong Terminal PCL's current Cyclically Adjusted FCF per Share is ฿0.61. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Namyong Terminal PCL stock overvalued right now?
Based on GuruFocus' analysis, Namyong Terminal PCL (BKK:NYT) is currently considered Modestly Overvalued. The stock's GF Value™ is ฿3.53, compared to a current price of ฿3.94 — trading 11.6% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿0.61. Namyong Terminal PCL's overall GF Score™ is 78/100 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 Namyong Terminal PCL (BKK:NYT), the current Cyclically Adjusted FCF per Share is ฿0.61 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 Namyong Terminal PCL (BKK:NYT) Overvalued in 2026?

Based on GuruFocus' analysis, Namyong Terminal PCL stock appears to be overvalued. The current stock price of ฿3.94 is trading 11.6% above its estimated GF Value™ of ฿3.53. GuruFocus considers Namyong Terminal PCL to be Modestly Overvalued.

Key valuation signals for BKK:NYT:

  • Cyclically Adjusted FCF per Share: ฿0.61
  • GF Value™: ฿3.53 vs. price of ฿3.94 (11.6% above fair value)
  • GF Score™: 78/100 with 5 warning signs

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


Namyong Terminal PCL Business Description

Other Exchanges NYT-F:Thailand
Address Rama IV Road, 1168/52 Lumpini Tower, 19th Floor, Thungmahamek, Sathorn, Bangkok, THA, 10120
Namyong Terminal PCL is principally engaged in the provision of port services, carriage, handling of goods and warehouse service. The company's three reportable segments are as follows: i) Provision of port services, carriage and handling of goods, and other related services, ii) Warehouse services and rental, iii) Transport vessel services. The majority of the company's revenue is derived from the Seaport and Related Services segment. Geographically, it operates only in Thailand.
78GF Score

Get the complete analysis for BKK:NYT

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

฿3.94
Price
฿3.53
GF Value