Saha Pathana Inter-Holding PCL (BKK:SPI) Cyclically Adjusted FCF per Share: ฿-0.15 (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:SPI Saha Pathana Inter-Holding PCL BKK:SPI
69 GF Score
Price ฿34.25
GF Value ฿26.38
Valuation Modestly Overvalued
! 12 Warning Signs
View Full Analysis

What is Saha Pathana Inter-Holding PCL Cyclically Adjusted FCF per Share?

Saha Pathana Inter-Holding PCL BKK:SPI 69 Cyclically Adjusted FCF per Share is ฿-0.15 as of Mar. 2026. GuruFocus rates BKK:SPI with a GF Score™ of 69/100 and a GF Value™ of ฿26.38 (Modestly Overvalued). The stock has 12 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 Pathana Inter-Holding PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿-0.292. 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 ฿-0.15 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Saha Pathana Inter-Holding PCL's average Cyclically Adjusted FCF Growth Rate was -400.00% 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 Saha Pathana Inter-Holding PCL was -4.70% per year. The lowest was -43.90% per year. And the median was -7.80% per year.

As of today (2026-07-23), Saha Pathana Inter-Holding PCL's current stock price is ฿34.25. Saha Pathana Inter-Holding PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿-0.15. Saha Pathana Inter-Holding PCL's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Saha Pathana Inter-Holding PCL was 663.33. The lowest was 51.69. And the median was 83.66.


Saha Pathana Inter-Holding PCL  (BKK:SPI) 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Saha Pathana Inter-Holding PCL was 663.33. The lowest was 51.69. And the median was 83.66.


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 Pathana Inter-Holding PCL Cyclically Adjusted FCF per Share Related Terms


Saha Pathana Inter-Holding PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Saha Pathana Inter-Holding 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 Pathana Inter-Holding PCL Cyclically Adjusted FCF per Share Chart

Saha Pathana Inter-Holding 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 0.34 0.32 0.21 0.06 -0.12

Saha Pathana Inter-Holding 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 0.05 -0.05 -0.07 -0.12 -0.15

BKK:SPI vs CBRE, BEKE, JLL: Cyclically Adjusted FCF per Share Comparison

For the Real Estate Services subindustry, Saha Pathana Inter-Holding 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 Pathana Inter-Holding PCL Cyclically Adjusted Price-to-FCF vs Real Estate Industry

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

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


BKK:SPI
69GF Score
Saha Pathana Inter-Holding PCL BKK:SPI
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Saha Pathana Inter-Holding 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 Pathana Inter-Holding 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)
=-0.292/330.2130*330.2130
=-0.292

Current CPI (Mar. 2026) = 330.2130.

Saha Pathana Inter-Holding PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.654 241.018 0.896
201609 -0.006 241.428 -0.008
201612 0.110 241.432 0.150
201703 -0.069 243.801 -0.093
201706 -0.090 244.955 -0.121
201709 0.025 246.819 0.033
201712 0.110 246.524 0.147
201803 -0.068 249.554 -0.090
201806 0.020 251.989 0.026
201809 0.044 252.439 0.058
201812 0.028 251.233 0.037
201903 -0.045 254.202 -0.058
201906 -0.117 256.143 -0.151
201909 0.048 256.759 0.062
201912 0.080 256.974 0.103
202003 -0.013 258.115 -0.017
202006 0.003 257.797 0.004
202009 0.004 260.280 0.005
202012 0.014 260.474 0.018
202103 -0.052 264.877 -0.065
202106 -0.093 271.696 -0.113
202109 -0.355 274.310 -0.427
202112 0.322 278.802 0.381
202203 -0.151 287.504 -0.173
202206 0.048 296.311 0.053
202209 -0.067 296.808 -0.075
202212 0.433 296.797 0.482
202303 -0.095 301.836 -0.104
202306 -0.077 305.109 -0.083
202309 -0.166 307.789 -0.178
202312 -0.132 306.746 -0.142
202403 -0.183 312.332 -0.193
202406 -0.097 314.175 -0.102
202409 -0.226 315.301 -0.237
202412 -0.360 315.605 -0.377
202503 -0.249 319.799 -0.257
202506 -0.230 322.561 -0.235
202509 -0.190 324.800 -0.193
202512 -0.200 324.054 -0.204
202603 -0.292 330.213 -0.292

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 ฿-0.15 mean?
Saha Pathana Inter-Holding PCL (BKK:SPI) has a Cyclically Adjusted FCF per Share of ฿-0.15 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 Saha Pathana Inter-Holding PCL and its competitors.
Is Saha Pathana Inter-Holding PCL's Cyclically Adjusted FCF per Share too high?
Saha Pathana Inter-Holding PCL's current Cyclically Adjusted FCF per Share is ฿-0.15. Overall, Saha Pathana Inter-Holding PCL has a GF Score™ of 69/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Saha Pathana Inter-Holding PCL's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
Saha Pathana Inter-Holding PCL's Cyclically Adjusted FCF per Share of ฿-0.15 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 Saha Pathana Inter-Holding PCL and its competitors. Saha Pathana Inter-Holding PCL's current Cyclically Adjusted FCF per Share is ฿-0.15. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Saha Pathana Inter-Holding PCL stock overvalued right now?
Based on GuruFocus' analysis, Saha Pathana Inter-Holding PCL (BKK:SPI) is currently considered Modestly Overvalued. The stock's GF Value™ is ฿26.38, compared to a current price of ฿34.25 — trading 29.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿-0.15. Saha Pathana Inter-Holding PCL's overall GF Score™ is 69/100 with 12 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 Pathana Inter-Holding PCL (BKK:SPI), the current Cyclically Adjusted FCF per Share is ฿-0.15 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 Saha Pathana Inter-Holding PCL (BKK:SPI) Overvalued in 2026?

Based on GuruFocus' analysis, Saha Pathana Inter-Holding PCL stock appears to be overvalued. The current stock price of ฿34.25 is trading 29.8% above its estimated GF Value™ of ฿26.38. GuruFocus considers Saha Pathana Inter-Holding PCL to be Modestly Overvalued.

Key valuation signals for BKK:SPI:

  • Cyclically Adjusted FCF per Share: ฿-0.15
  • GF Value™: ฿26.38 vs. price of ฿34.25 (29.8% above fair value)
  • GF Score™: 69/100 with 12 warning signs

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


Saha Pathana Inter-Holding PCL Business Description

Address Rama 3 Road, 989 Kingbridge Tower, Bangpongpang, Yannawa, Bangkok, THA, 10120
Saha Pathana Inter-Holding PCL is engaged in the real estate business. The company's core businesses are divided into three segments: Investment in consumer goods business, which derives maximum revenue; Investment in food and beverage business; and Industrial park development and investment in other businesses. The company operates in Thailand only.
69GF Score

Get the complete analysis for BKK:SPI

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

฿34.25
Price
฿26.38
GF Value