Union Plastic PCL (BKK:UP) Cyclically Adjusted FCF per Share: ฿-0.90 (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:UP Union Plastic PCL BKK:UP
71 GF Score
Price ฿23.60
GF Value ฿16.77
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is Union Plastic PCL Cyclically Adjusted FCF per Share?

Union Plastic PCL BKK:UP -0.84% 71 Cyclically Adjusted FCF per Share is ฿-0.90 as of Mar. 2026. GuruFocus rates BKK:UP with a GF Score™ of 71/100 and a GF Value™ of ฿16.77 (Significantly Overvalued). 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.

Union Plastic PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿-1.127. 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 ฿-0.90 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -36.30% 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 Union Plastic PCL was -34.80% per year. The lowest was -177.30% per year. And the median was -36.30% per year.

As of today (2026-07-18), Union Plastic PCL's current stock price is ฿23.60. Union Plastic PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿-0.90. Union Plastic PCL's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Union Plastic PCL was 482.00. The lowest was 12.60. And the median was 16.93.


Union Plastic PCL  (BKK:UP) 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 Union Plastic PCL was 482.00. The lowest was 12.60. And the median was 16.93.


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.


Union Plastic PCL Cyclically Adjusted FCF per Share Related Terms


Union Plastic PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Union Plastic 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.

Union Plastic PCL Cyclically Adjusted FCF per Share Chart

Union Plastic 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 -0.03 -0.34 -0.53 -0.64 -0.86

Union Plastic 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 -0.58 -0.62 -0.86 -0.86 -0.90

BKK:UP vs ORLY, AZO: Cyclically Adjusted FCF per Share Comparison

For the Auto Parts subindustry, Union Plastic 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.


Union Plastic PCL Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Union Plastic PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


BKK:UP
71GF Score
Union Plastic PCL BKK:UP
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Union Plastic 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, Union Plastic 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)
=-1.127/330.2130*330.2130
=-1.127

Current CPI (Mar. 2026) = 330.2130.

Union Plastic PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.116 241.018 -0.159
201609 1.372 241.428 1.877
201612 0.467 241.432 0.639
201703 -0.158 243.801 -0.214
201706 0.690 244.955 0.930
201709 0.545 246.819 0.729
201712 -0.248 246.524 -0.332
201803 -0.981 249.554 -1.298
201806 -1.201 251.989 -1.574
201809 0.200 252.439 0.262
201812 -0.243 251.233 -0.319
201903 -1.389 254.202 -1.804
201906 -0.850 256.143 -1.096
201909 -0.123 256.759 -0.158
201912 0.452 256.974 0.581
202003 -1.726 258.115 -2.208
202006 -2.829 257.797 -3.624
202009 0.646 260.280 0.820
202012 0.807 260.474 1.023
202103 -0.824 264.877 -1.027
202106 -0.059 271.696 -0.072
202109 -0.948 274.310 -1.141
202112 -0.751 278.802 -0.889
202203 0.763 287.504 0.876
202206 -0.318 296.311 -0.354
202209 -1.181 296.808 -1.314
202212 -0.222 296.797 -0.247
202303 0.705 301.836 0.771
202306 -0.159 305.109 -0.172
202309 -0.309 307.789 -0.332
202312 1.073 306.746 1.155
202403 0.592 312.332 0.626
202406 0.149 314.175 0.157
202409 -0.015 315.301 -0.016
202412 0.252 315.605 0.264
202503 -0.019 319.799 -0.020
202506 -0.156 322.561 -0.160
202509 -0.853 324.800 -0.867
202512 0.811 324.054 0.826
202603 -1.127 330.213 -1.127

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 ฿-0.90 mean?
Union Plastic PCL (BKK:UP) has a Cyclically Adjusted FCF per Share of ฿-0.90 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 Union Plastic PCL and its competitors.
Is Union Plastic PCL's Cyclically Adjusted FCF per Share too high?
Union Plastic PCL's current Cyclically Adjusted FCF per Share is ฿-0.90. Overall, Union Plastic PCL has a GF Score™ of 71/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Union Plastic PCL's Cyclically Adjusted FCF per Share compare to ORLY and AZO?
Union Plastic PCL's Cyclically Adjusted FCF per Share of ฿-0.90 can be compared against companies in the Vehicles & Parts 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 Vehicles & Parts company?
A good Cyclically Adjusted FCF per Share depends on the Vehicles & Parts 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 Union Plastic PCL and its competitors. Union Plastic PCL's current Cyclically Adjusted FCF per Share is ฿-0.90. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Union Plastic PCL stock overvalued right now?
Based on GuruFocus' analysis, Union Plastic PCL (BKK:UP) is currently considered Significantly Overvalued. The stock's GF Value™ is ฿16.77, compared to a current price of ฿23.60 — trading 40.7% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿-0.90. Union Plastic PCL's overall GF Score™ is 71/100 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 Union Plastic PCL (BKK:UP), the current Cyclically Adjusted FCF per Share is ฿-0.90 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 Union Plastic PCL (BKK:UP) Overvalued in 2026?

Based on GuruFocus' analysis, Union Plastic PCL stock appears to be overvalued. The current stock price of ฿23.60 is trading 40.7% above its estimated GF Value™ of ฿16.77. GuruFocus considers Union Plastic PCL to be Significantly Overvalued.

Key valuation signals for BKK:UP:

  • Cyclically Adjusted FCF per Share: ฿-0.90
  • GF Value™: ฿16.77 vs. price of ฿23.60 (40.7% above fair value)
  • GF Score™: 71/100 with 4 warning signs

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


Union Plastic PCL Business Description

Address 11/1 Soi Serithai 62, Minburi Sub-district, Minburi District, Bangkok, THA, 10510
Union Plastic PCL is engaged in the manufacturing and distribution of thermoplastics. The company is also involved in the contract manufacture and repair of molds. The reportable segments of company are Manufacture and distribution of thermoplastics and Contract manufacture and repair of molds. The group generates a majority of its revenue from the manufacture and distribution of thermoplastics business.
71GF Score

Get the complete analysis for BKK:UP

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

฿23.60
Price
฿16.77
GF Value