Supalai PCL (BKK:SPALI) Cyclically Adjusted FCF per Share: ฿0.97 (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:SPALI Supalai PCL BKK:SPALI
81 GF Score
Price ฿15.80
GF Value ฿15.36
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is Supalai PCL Cyclically Adjusted FCF per Share?

Supalai PCL BKK:SPALI +0.64% 81 Cyclically Adjusted FCF per Share is ฿0.97 as of Mar. 2026. GuruFocus rates BKK:SPALI with a GF Score™ of 81/100 and a GF Value™ of ฿15.36 (Fairly Valued). The stock has 7 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.

Supalai PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿-0.306. 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 ฿0.97 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Supalai PCL's average Cyclically Adjusted FCF Growth Rate was 86.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 62.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 54.20% 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 Supalai PCL was 62.90% per year. The lowest was 16.00% per year. And the median was 35.40% per year.

As of today (2026-07-25), Supalai PCL's current stock price is ฿15.80. Supalai PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿0.97. Supalai PCL's Cyclically Adjusted Price-to-FCF of today is 16.29.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Supalai PCL was 595.00. The lowest was 15.09. And the median was 75.52.


Supalai PCL  (BKK:SPALI) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=15.80/0.97
=16.29

* 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 Supalai PCL was 595.00. The lowest was 15.09. And the median was 75.52.


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.


Supalai PCL Cyclically Adjusted FCF per Share Related Terms


Supalai PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Supalai 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.

Supalai PCL Cyclically Adjusted FCF per Share Chart

Supalai 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 0.25 0.25 0.43 0.62 1.08

Supalai 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 0.52 0.69 0.81 1.08 0.97

Supalai PCL Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Development subindustry, Supalai 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.


Supalai PCL Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Supalai PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


BKK:SPALI
81GF Score
Supalai PCL BKK:SPALI
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Supalai 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, Supalai 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)
=-0.306/330.2130*330.2130
=-0.306

Current CPI (Mar. 2026) = 330.2130.

Supalai PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.474 241.018 0.649
201609 -0.364 241.428 -0.498
201612 -0.089 241.432 -0.122
201703 -0.309 243.801 -0.419
201706 0.859 244.955 1.158
201709 1.275 246.819 1.706
201712 -0.278 246.524 -0.372
201803 0.179 249.554 0.237
201806 0.416 251.989 0.545
201809 0.525 252.439 0.687
201812 1.206 251.233 1.585
201903 0.867 254.202 1.126
201906 -0.271 256.143 -0.349
201909 0.184 256.759 0.237
201912 0.451 256.974 0.580
202003 -0.667 258.115 -0.853
202006 -1.316 257.797 -1.686
202009 0.245 260.280 0.311
202012 1.142 260.474 1.448
202103 -0.808 264.877 -1.007
202106 0.289 271.696 0.351
202109 0.628 274.310 0.756
202112 1.922 278.802 2.276
202203 0.121 287.504 0.139
202206 -1.182 296.311 -1.317
202209 1.838 296.808 2.045
202212 0.850 296.797 0.946
202303 -0.784 301.836 -0.858
202306 -0.236 305.109 -0.255
202309 -0.277 307.789 -0.297
202312 1.167 306.746 1.256
202403 -1.184 312.332 -1.252
202406 -0.296 314.175 -0.311
202409 0.407 315.301 0.426
202412 0.655 315.605 0.685
202503 -1.352 319.799 -1.396
202506 0.328 322.561 0.336
202509 0.672 324.800 0.683
202512 0.782 324.054 0.797
202603 -0.306 330.213 -0.306

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 ฿0.97 mean?
Supalai PCL (BKK:SPALI) has a Cyclically Adjusted FCF per Share of ฿0.97 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 Supalai PCL and its competitors.
Is Supalai PCL's Cyclically Adjusted FCF per Share too high?
Supalai PCL's current Cyclically Adjusted FCF per Share is ฿0.97. Overall, Supalai PCL has a GF Score™ of 81/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Supalai PCL's Cyclically Adjusted FCF per Share compare to competitors?
Supalai PCL's Cyclically Adjusted FCF per Share of ฿0.97 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Supalai PCL and its competitors. Supalai PCL's current Cyclically Adjusted FCF per Share is ฿0.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Supalai PCL stock overvalued right now?
Based on GuruFocus' analysis, Supalai PCL (BKK:SPALI) is currently considered Fairly Valued. The stock's GF Value™ is ฿15.36, compared to a current price of ฿15.80 — trading 2.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿0.97. Supalai PCL's overall GF Score™ is 81/100 with 7 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 Supalai PCL (BKK:SPALI), the current Cyclically Adjusted FCF per Share is ฿0.97 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 Supalai PCL (BKK:SPALI) Overvalued in 2026?

Based on GuruFocus' analysis, Supalai PCL stock appears to be overvalued. The current stock price of ฿15.80 is trading 2.9% above its estimated GF Value™ of ฿15.36. GuruFocus considers Supalai PCL to be Fairly Valued.

Key valuation signals for BKK:SPALI:

  • Cyclically Adjusted FCF per Share: ฿0.97
  • GF Value™: ฿15.36 vs. price of ฿15.80 (2.9% above fair value)
  • GF Score™: 81/100 with 7 warning signs

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


Supalai PCL Business Description

Other Exchanges NYVL:Germany
Address Rama 3 Road, 1011 Supalai Grand Tower, Chong Nonsi, Yannawa, Bangkok, THA, 10120
Supalai PCL is engaged in property development. The company and its subsidiaries own and operate housing projects, including detached houses, duplex houses, townhouses, and condominiums in multiple areas throughout Bangkok and the surrounding provinces. Additionally, the company develops offices for rent in commercial districts. The company has subsidiaries that engage in real estate project management and the management of hotels and resorts. The operating segments of the company are real estate, which generates the majority of the revenue, and hotel business and management. Geographically, the company generates the majority of its revenue from Thailand and also has its presence in Australia.
81GF Score

Get the complete analysis for BKK:SPALI

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

฿15.80
Price
฿15.36
GF Value