Thai O PP PCL (BKK:TOPP) Cyclically Adjusted FCF per Share: ฿15.72 (As of Dec. 2025)


BKK:TOPP Thai O PP PCL BKK:TOPP
67 GF Score
Price ฿133.00
GF Value ฿162.21
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Thai O PP PCL Cyclically Adjusted FCF per Share?

Thai O PP PCL BKK:TOPP -3.62% 67 Cyclically Adjusted FCF per Share is ฿15.72 as of Dec. 2025. GuruFocus rates BKK:TOPP with a GF Score™ of 67/100 and a GF Value™ of ฿162.21 (Modestly Undervalued). 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.

Thai O PP PCL's adjusted free cash flow per share for the three months ended in Dec. 2025 was ฿9.963. 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 ฿15.72 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Thai O PP PCL's average Cyclically Adjusted FCF Growth Rate was 4.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -3.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 4.40% 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 Thai O PP PCL was 50.70% per year. The lowest was -3.30% per year. And the median was 17.55% per year.

As of today (2026-07-08), Thai O PP PCL's current stock price is ฿133.00. Thai O PP PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was ฿15.72. Thai O PP PCL's Cyclically Adjusted Price-to-FCF of today is 8.46.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Thai O PP PCL was 81.44. The lowest was 8.37. And the median was 12.35.


Thai O PP PCL  (BKK:TOPP) 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.

Thai O PP PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=133.00/15.72
=8.46

* 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 Thai O PP PCL was 81.44. The lowest was 8.37. And the median was 12.35.


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.


Thai O PP PCL Cyclically Adjusted FCF per Share Related Terms


Thai O PP PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Thai O PP 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.

Thai O PP PCL Cyclically Adjusted FCF per Share Chart

Thai O PP 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 13.39 17.38 14.92 15.12 15.72

Thai O PP PCL Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 15.12 15.30 15.30 16.11 15.72

BKK:TOPP vs SW, PKG, IP: Cyclically Adjusted FCF per Share Comparison

For the Packaging & Containers subindustry, Thai O PP 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.


Thai O PP PCL Cyclically Adjusted Price-to-FCF vs Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, Thai O PP PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


BKK:TOPP
67GF Score
Thai O PP PCL BKK:TOPP
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Thai O PP 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, Thai O PP PCL's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=9.963/324.0540*324.0540
=9.963

Current CPI (Dec. 2025) = 324.0540.

Thai O PP PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.494 238.132 0.672
201606 -6.319 241.018 -8.496
201609 9.426 241.428 12.652
201612 0.230 241.432 0.309
201703 1.795 243.801 2.386
201706 10.588 244.955 14.007
201709 -3.776 246.819 -4.958
201712 -16.257 246.524 -21.370
201803 -5.356 249.554 -6.955
201806 12.018 251.989 15.455
201809 -1.038 252.439 -1.332
201812 10.897 251.233 14.056
201903 7.717 254.202 9.838
201906 5.411 256.143 6.846
201909 0.867 256.759 1.094
201912 8.258 256.974 10.414
202003 6.530 258.115 8.198
202006 5.611 257.797 7.053
202009 9.933 260.280 12.367
202012 18.594 260.474 23.133
202103 -3.967 264.877 -4.853
202106 6.980 271.696 8.325
202109 8.099 274.310 9.568
202112 5.665 278.802 6.584
202203 8.296 287.504 9.351
202206 0.015 296.311 0.016
202209 8.604 296.808 9.394
202212 5.643 296.797 6.161
202303 7.627 301.836 8.188
202306 -12.632 305.109 -13.416
202309 -2.969 307.789 -3.126
202312 -12.651 306.746 -13.365
202403 -1.290 312.332 -1.338
202406 -4.689 314.175 -4.836
202409 -1.833 315.301 -1.884
202412 16.830 315.605 17.281
202503 6.728 319.799 6.818
202506 6.933 322.561 6.965
202509 6.046 324.800 6.032
202512 9.963 324.054 9.963

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 ฿15.72 mean?
Thai O PP PCL (BKK:TOPP) has a Cyclically Adjusted FCF per Share of ฿15.72 as of Dec. 2025. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Thai O PP PCL and its competitors.
Is Thai O PP PCL's Cyclically Adjusted FCF per Share too high?
Thai O PP PCL's current Cyclically Adjusted FCF per Share is ฿15.72. Overall, Thai O PP PCL has a GF Score™ of 67/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Thai O PP PCL's Cyclically Adjusted FCF per Share compare to SW and PKG?
Thai O PP PCL's Cyclically Adjusted FCF per Share of ฿15.72 can be compared against companies in the Packaging & Containers 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 Packaging & Containers company?
A good Cyclically Adjusted FCF per Share depends on the Packaging & Containers 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 Thai O PP PCL and its competitors. Thai O PP PCL's current Cyclically Adjusted FCF per Share is ฿15.72. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Thai O PP PCL stock overvalued right now?
Based on GuruFocus' analysis, Thai O PP PCL (BKK:TOPP) is currently considered Modestly Undervalued. The stock's GF Value™ is ฿162.21, compared to a current price of ฿133.00 — trading 18% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿15.72. Thai O PP PCL's overall GF Score™ is 67/100 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 Thai O PP PCL (BKK:TOPP), the current Cyclically Adjusted FCF per Share is ฿15.72 as of Dec. 2025. 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 Thai O PP PCL (BKK:TOPP) Overvalued in 2026?

Based on GuruFocus' analysis, Thai O PP PCL stock appears to be undervalued. The current stock price of ฿133.00 is trading 18% below its estimated GF Value™ of ฿162.21. GuruFocus considers Thai O PP PCL to be Modestly Undervalued.

Key valuation signals for BKK:TOPP:

  • Cyclically Adjusted FCF per Share: ฿15.72
  • GF Value™: ฿162.21 vs. price of ฿133.00 (18% below fair value)
  • GF Score™: 67/100 with 3 warning signs

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


Thai O PP PCL Business Description

Address 1741 Chan Road, Thungmahamek, Sathorn, Bangkok, THA, 10120
Thai O PP PCL is a company engaged in the manufacture and distribution of Plastic films, stickers, Laminate tubes, and packaging. The company offers various types of plastic films, such as shrink films, C.P.P. (cast polypropylene) films, metalized films, stretch films for lamination, heat sealable oriented polypropylene (O.P.P.) films, skin vacuum films, and protection films. The segments of the company include Plastic films, stickers, and Tube. The company generates majority of its revenue from the Plastic Films segment.
67GF Score

Get the complete analysis for BKK:TOPP

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

฿133.00
Price
฿162.21
GF Value