Trinity Watthana PCL (BKK:TNITY-R) Cyclically Adjusted FCF per Share: ฿1.68 (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:TNITY-R Trinity Watthana PCL BKK:TNITY-R
53 GF Score
Price ฿2.46
GF Value ฿3.34
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Trinity Watthana PCL Cyclically Adjusted FCF per Share?

Trinity Watthana PCL BKK:TNITY-R 53 Cyclically Adjusted FCF per Share is ฿1.68 as of Jun. 2026. GuruFocus rates BKK:TNITY-R with a GF Score™ of 53/100 and a GF Value™ of ฿3.34 (Modestly Undervalued). The stock has 4 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.

Trinity Watthana PCL's adjusted free cash flow per share for the three months ended in Jun. 2026 was ฿0.163. 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 ฿1.68 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Trinity Watthana PCL's average Cyclically Adjusted FCF Growth Rate was 54.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 44.20% 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 Trinity Watthana PCL was 44.20% per year. The lowest was 15.80% per year. And the median was 30.00% per year.

As of today (2026-08-30), Trinity Watthana PCL's current stock price is ฿2.46. Trinity Watthana PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ฿1.68. Trinity Watthana PCL's Cyclically Adjusted Price-to-FCF of today is 1.46.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Trinity Watthana PCL was 165.83. The lowest was 1.52. And the median was 4.79.


Trinity Watthana PCL  (BKK:TNITY-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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2.46/1.68
=1.46

* 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 Trinity Watthana PCL was 165.83. The lowest was 1.52. And the median was 4.79.


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.


Trinity Watthana PCL Cyclically Adjusted FCF per Share Related Terms


Trinity Watthana PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Trinity Watthana 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.

Trinity Watthana PCL Cyclically Adjusted FCF per Share Chart

Trinity Watthana 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 0.39 0.66 0.92 1.55

Trinity Watthana 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 1.23 1.26 1.55 1.07 1.68

BKK:TNITY-R vs MS, GS, SCHW: Cyclically Adjusted FCF per Share Comparison

For the Capital Markets subindustry, Trinity Watthana 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.


Trinity Watthana PCL Cyclically Adjusted Price-to-FCF vs Capital Markets Industry

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

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


BKK:TNITY-R
53GF Score
Trinity Watthana PCL BKK:TNITY-R
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Trinity Watthana 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, Trinity Watthana 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)
=0.163/333.9520*333.9520
=0.163

Current CPI (Jun. 2026) = 333.9520.

Trinity Watthana PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -0.068 241.428 -0.094
201612 2.144 241.432 2.966
201703 -2.788 243.801 -3.819
201706 2.887 244.955 3.936
201709 -1.212 246.819 -1.640
201712 2.794 246.524 3.785
201803 0.721 249.554 0.965
201806 1.111 251.989 1.472
201809 -0.359 252.439 -0.475
201812 -1.350 251.233 -1.794
201903 0.566 254.202 0.744
201906 -0.857 256.143 -1.117
201909 0.715 256.759 0.930
201912 -1.249 256.974 -1.623
202003 -0.642 258.115 -0.831
202006 1.153 257.797 1.494
202009 0.128 260.280 0.164
202012 0.095 260.474 0.122
202103 -0.178 264.877 -0.224
202106 0.355 271.696 0.436
202109 0.240 274.310 0.292
202112 0.647 278.802 0.775
202203 0.229 287.504 0.266
202206 0.426 296.311 0.480
202209 0.273 296.808 0.307
202212 0.561 296.797 0.631
202303 -0.540 301.836 -0.597
202306 0.444 305.109 0.486
202309 1.274 307.789 1.382
202312 0.209 306.746 0.228
202403 1.498 312.332 1.602
202406 0.577 314.175 0.613
202409 -0.162 315.301 -0.172
202412 1.404 315.605 1.486
202503 0.588 319.799 0.614
202506 0.964 322.561 0.998
202509 0.084 324.800 0.086
202512 0.692 324.054 0.713
202603 0.321 330.213 0.325
202606 0.163 333.952 0.163

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 ฿1.68 mean?
Trinity Watthana PCL (BKK:TNITY-R) has a Cyclically Adjusted FCF per Share of ฿1.68 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 Trinity Watthana PCL and its competitors.
Is Trinity Watthana PCL's Cyclically Adjusted FCF per Share too high?
Trinity Watthana PCL's current Cyclically Adjusted FCF per Share is ฿1.68. Overall, Trinity Watthana PCL has a GF Score™ of 53/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Trinity Watthana PCL's Cyclically Adjusted FCF per Share compare to MS and GS?
Trinity Watthana PCL's Cyclically Adjusted FCF per Share of ฿1.68 can be compared against companies in the Capital Markets 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 Capital Markets company?
A good Cyclically Adjusted FCF per Share depends on the Capital Markets 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 Trinity Watthana PCL and its competitors. Trinity Watthana PCL's current Cyclically Adjusted FCF per Share is ฿1.68. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Trinity Watthana PCL stock overvalued right now?
Based on GuruFocus' analysis, Trinity Watthana PCL (BKK:TNITY-R) is currently considered Modestly Undervalued. The stock's GF Value™ is ฿3.34, compared to a current price of ฿2.46 — trading 26.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿1.68. Trinity Watthana PCL's overall GF Score™ is 53/100 with 4 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 Trinity Watthana PCL (BKK:TNITY-R), the current Cyclically Adjusted FCF per Share is ฿1.68 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 Trinity Watthana PCL (BKK:TNITY-R) Overvalued in 2026?

Based on GuruFocus' analysis, Trinity Watthana PCL stock appears to be undervalued. The current stock price of ฿2.46 is trading 26.3% below its estimated GF Value™ of ฿3.34. GuruFocus considers Trinity Watthana PCL to be Modestly Undervalued.

Key valuation signals for BKK:TNITY-R:

  • Cyclically Adjusted FCF per Share: ฿1.68
  • GF Value™: ฿3.34 vs. price of ฿2.46 (26.3% below fair value)
  • GF Score™: 53/100 with 4 warning signs

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


Trinity Watthana PCL Business Description

Other Exchanges TNITY:Thailand
Address Convent Road, 1 Park Silom, 22nd Floor, Silom, Bangrak, Bangkok, THA, 10500
Trinity Watthana PCL is principally engaged in investments in other companies, listed companies and derivatives, and lending. The firm and its subsidiaries are organized into two principal business segments based on their products and services: the Securities and derivatives business, which is the key revenue-generating segment, and the Financial advisory and investment banking business. It is engaged in the securities business, including securities brokerage, securities trading, investment advisory, securities underwriting, securities borrowing and lending, private fund asset management, financial advisory, and derivatives agent.
53GF Score

Get the complete analysis for BKK:TNITY-R

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

฿2.46
Price
฿3.34
GF Value