GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » WHA Corp PCL (BKK:WHA) » Definitions » Cyclically Adjusted FCF per Share

WHA PCL (BKK:WHA) Cyclically Adjusted FCF per Share : ฿0.13 (As of Dec. 2024)


View and export this data going back to 2012. Start your Free Trial

What is WHA PCL Cyclically Adjusted FCF per Share?

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.

WHA PCL's adjusted free cash flow per share for the three months ended in Dec. 2024 was ฿0.330. 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 ฿0.13 for the trailing ten years ended in Dec. 2024.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 29.40% 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 WHA PCL was 29.40% per year. The lowest was 17.60% per year. And the median was 23.50% per year.

As of today (2025-04-17), WHA PCL's current stock price is ฿2.76. WHA PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2024 was ฿0.13. WHA PCL's Cyclically Adjusted Price-to-FCF of today is 21.23.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of WHA PCL was 74.00. The lowest was 19.32. And the median was 50.40.


WHA PCL Cyclically Adjusted FCF per Share Historical Data

The historical data trend for WHA 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.

* Premium members only.

WHA PCL Cyclically Adjusted FCF per Share Chart

WHA PCL Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.08 0.06 0.08 0.13 0.13

WHA PCL Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 0.13 0.12 0.10 0.10 0.13

Competitive Comparison of WHA PCL's Cyclically Adjusted FCF per Share

For the Real Estate Services subindustry, WHA 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.


WHA PCL's Cyclically Adjusted Price-to-FCF Distribution in the Real Estate Industry

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

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


;
;

WHA 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, WHA PCL's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2024 (Change)*Current CPI (Dec. 2024)
=0.33/133.1571*133.1571
=0.330

Current CPI (Dec. 2024) = 133.1571.

WHA PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201503 -0.006 99.621 -0.008
201506 0.024 100.684 0.032
201509 -0.066 100.392 -0.088
201512 0.382 99.792 0.510
201603 -0.068 100.470 -0.090
201606 0.012 101.688 0.016
201609 -0.024 101.861 -0.031
201612 -0.050 101.863 -0.065
201703 -0.040 102.862 -0.052
201706 0.044 103.349 0.057
201709 -0.010 104.136 -0.013
201712 0.081 104.011 0.104
201803 -0.033 105.290 -0.042
201806 0.007 106.317 0.009
201809 -0.011 106.507 -0.014
201812 0.030 105.998 0.038
201903 -0.012 107.251 -0.015
201906 0.050 108.070 0.062
201909 -0.002 108.329 -0.002
201912 0.029 108.420 0.036
202003 0.022 108.902 0.027
202006 0.033 108.767 0.040
202009 -0.034 109.815 -0.041
202012 0.054 109.897 0.065
202103 -0.013 111.754 -0.015
202106 0.053 114.631 0.062
202109 -0.019 115.734 -0.022
202112 0.072 117.630 0.082
202203 -0.034 121.301 -0.037
202206 0.022 125.017 0.023
202209 -0.006 125.227 -0.006
202212 0.210 125.222 0.223
202303 0.031 127.348 0.032
202306 0.059 128.729 0.061
202309 0.039 129.860 0.040
202312 0.315 129.419 0.324
202403 -0.154 131.776 -0.156
202406 -0.117 132.554 -0.118
202409 -0.010 133.029 -0.010
202412 0.330 133.157 0.330

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


WHA PCL  (BKK:WHA) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2.76/0.13
=21.23

* 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 WHA PCL was 74.00. The lowest was 19.32. And the median was 50.40.


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.


WHA PCL Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of WHA PCL's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


WHA PCL Business Description

Industry
GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » WHA Corp PCL (BKK:WHA) » Definitions » Cyclically Adjusted FCF per Share
Traded in Other Exchanges
Address
Moo 13, Debaratna Road (Bangna-Trad) KM.7, 777 WHA TOWER, 23rd - 25th Floor, Bang Kaeo, Bang Phli, Samut Prakarn, THA, 10540
WHA Corp PCL is engaged in providing rent and sale of lands, buildings, factories, warehouses, and other properties; developing and managing properties in industrial estates and industrial zones; providing public utilities, facilities, and other related services; and providing digital services, data center, Internet connection, and other IT services. The company operates in four segments Domestically: Real Estate, Power, Water, and Others; and three segments Internationally: Real Estate, Water, and Others. It generates the majority of its revenue from the Real Estate segment in the form of leases & services and sales. Geographically, it operates in the domestic market and overseas market.

WHA PCL Headlines

No Headlines