Saha Pathanapibul PCL (BKK:SPC) Cyclically Adjusted FCF per Share: ฿5.00 (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:SPC Saha Pathanapibul PCL BKK:SPC
84 GF Score
Price ฿56.25
GF Value ฿58.36
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Saha Pathanapibul PCL Cyclically Adjusted FCF per Share?

Saha Pathanapibul PCL BKK:SPC 84 Cyclically Adjusted FCF per Share is ฿5.00 as of Jun. 2026. GuruFocus rates BKK:SPC with a GF Score™ of 84/100 and a GF Value™ of ฿58.36 (Fairly Valued). The stock has 3 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.

Saha Pathanapibul PCL's adjusted free cash flow per share for the three months ended in Jun. 2026 was ฿1.091. 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 ฿5.00 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Saha Pathanapibul PCL's average Cyclically Adjusted FCF Growth Rate was -0.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 0.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 7.70% 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 Saha Pathanapibul PCL was 17.70% per year. The lowest was 0.10% per year. And the median was 8.80% per year.

As of today (2026-09-04), Saha Pathanapibul PCL's current stock price is ฿56.25. Saha Pathanapibul PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ฿5.00. Saha Pathanapibul PCL's Cyclically Adjusted Price-to-FCF of today is 11.25.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Saha Pathanapibul PCL was 22.04. The lowest was 10.89. And the median was 16.19.


Saha Pathanapibul PCL  (BKK:SPC) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=56.25/5.00
=11.25

* 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 Saha Pathanapibul PCL was 22.04. The lowest was 10.89. And the median was 16.19.


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.


Saha Pathanapibul PCL Cyclically Adjusted FCF per Share Related Terms


Saha Pathanapibul PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Saha Pathanapibul 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.

Saha Pathanapibul PCL Cyclically Adjusted FCF per Share Chart

Saha Pathanapibul 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 3.82 4.86 5.15 5.03 4.87

Saha Pathanapibul 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 5.03 5.06 4.87 5.05 5.00

BKK:SPC vs SYY, USFD, PFGC: Cyclically Adjusted FCF per Share Comparison

For the Food Distribution subindustry, Saha Pathanapibul 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.


Saha Pathanapibul PCL Cyclically Adjusted Price-to-FCF vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, Saha Pathanapibul PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


BKK:SPC
84GF Score
Saha Pathanapibul PCL BKK:SPC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Saha Pathanapibul 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, Saha Pathanapibul 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)
=1.091/333.9520*333.9520
=1.091

Current CPI (Jun. 2026) = 333.9520.

Saha Pathanapibul PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 3.382 241.428 4.678
201612 1.945 241.432 2.690
201703 1.149 243.801 1.574
201706 0.763 244.955 1.040
201709 -0.224 246.819 -0.303
201712 1.983 246.524 2.686
201803 0.961 249.554 1.286
201806 0.256 251.989 0.339
201809 1.062 252.439 1.405
201812 1.660 251.233 2.207
201903 0.249 254.202 0.327
201906 0.262 256.143 0.342
201909 -0.921 256.759 -1.198
201912 1.169 256.974 1.519
202003 0.811 258.115 1.049
202006 1.114 257.797 1.443
202009 1.946 260.280 2.497
202012 1.288 260.474 1.651
202103 1.194 264.877 1.505
202106 0.126 271.696 0.155
202109 1.530 274.310 1.863
202112 1.245 278.802 1.491
202203 1.242 287.504 1.443
202206 0.177 296.311 0.199
202209 2.922 296.808 3.288
202212 1.024 296.797 1.152
202303 2.208 301.836 2.443
202306 1.362 305.109 1.491
202309 0.512 307.789 0.556
202312 1.660 306.746 1.807
202403 0.018 312.332 0.019
202406 1.401 314.175 1.489
202409 -1.680 315.301 -1.779
202412 1.492 315.605 1.579
202503 -0.010 319.799 -0.010
202506 1.381 322.561 1.430
202509 1.257 324.800 1.292
202512 0.428 324.054 0.441
202603 1.779 330.213 1.799
202606 1.091 333.952 1.091

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 ฿5.00 mean?
Saha Pathanapibul PCL (BKK:SPC) has a Cyclically Adjusted FCF per Share of ฿5.00 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 Saha Pathanapibul PCL and its competitors.
Is Saha Pathanapibul PCL's Cyclically Adjusted FCF per Share too high?
Saha Pathanapibul PCL's current Cyclically Adjusted FCF per Share is ฿5.00. Overall, Saha Pathanapibul PCL has a GF Score™ of 84/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Saha Pathanapibul PCL's Cyclically Adjusted FCF per Share compare to SYY and USFD?
Saha Pathanapibul PCL's Cyclically Adjusted FCF per Share of ฿5.00 can be compared against companies in the Retail - Defensive 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 Retail - Defensive company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Defensive 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 Saha Pathanapibul PCL and its competitors. Saha Pathanapibul PCL's current Cyclically Adjusted FCF per Share is ฿5.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Saha Pathanapibul PCL stock overvalued right now?
Based on GuruFocus' analysis, Saha Pathanapibul PCL (BKK:SPC) is currently considered Fairly Valued. The stock's GF Value™ is ฿58.36, compared to a current price of ฿56.25 — trading 3.6% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿5.00. Saha Pathanapibul PCL's overall GF Score™ is 84/100 with 3 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 Saha Pathanapibul PCL (BKK:SPC), the current Cyclically Adjusted FCF per Share is ฿5.00 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 Saha Pathanapibul PCL (BKK:SPC) Overvalued in 2026?

Based on GuruFocus' analysis, Saha Pathanapibul PCL stock appears to be undervalued. The current stock price of ฿56.25 is trading 3.6% below its estimated GF Value™ of ฿58.36. GuruFocus considers Saha Pathanapibul PCL to be Fairly Valued.

Key valuation signals for BKK:SPC:

  • Cyclically Adjusted FCF per Share: ฿5.00
  • GF Value™: ฿58.36 vs. price of ฿56.25 (3.6% below fair value)
  • GF Score™: 84/100 with 3 warning signs

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


Saha Pathanapibul PCL Business Description

Address 2156 New Petchburi Road, Bangkapi, Huaykwang, Bangkok, THA, 10310
Saha Pathanapibul PCL is a Thailand-based company, engaged in the business of consumer goods distribution and property development. In addition, the company along with its subsidiaries is also involved in the business of investing in real estate and services, and office building for rent. The company operates in two reportable segments as follows: Sales of consumer products; and Office building for rent. It generates the majority of the revenue from the sales of consumer products segment. It distributes products range which includes food, beverages, household, and personal care products. The group operates its business activities in Thailand and internationally.
84GF Score

Get the complete analysis for BKK:SPC

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

฿56.25
Price
฿58.36
GF Value