WHA PCL (BKK:WHA-R) Cyclically Adjusted FCF per Share: ฿0.10 (As of Mar. 2026)


BKK:WHA-R WHA Corp PCL BKK:WHA-R
79 GF Score
Price ฿4.19
GF Value ฿3.87
! 10 Warning Signs
View Full Analysis

What is WHA PCL Cyclically Adjusted FCF per Share?

WHA PCL BKK:WHA-R 79 Cyclically Adjusted FCF per Share is ฿0.10 as of Mar. 2026. GuruFocus rates BKK:WHA-R with a GF Score™ of 79/100 and a GF Value™ of ฿3.87. The stock has 10 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.

WHA PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿-0.037. 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 ฿0.10 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 4.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 10.90% 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 32.60% per year. The lowest was 4.00% per year. And the median was 17.60% per year.

As of today (2026-06-27), WHA PCL's current stock price is ฿4.18807. WHA PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿0.10. WHA PCL's Cyclically Adjusted Price-to-FCF of today is 41.88.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of WHA PCL was 74.00. The lowest was 20.80. And the median was 49.11.


WHA PCL  (BKK:WHA-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.

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
=4.18807/0.10
=41.88

* 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 20.80. And the median was 49.11.


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


WHA PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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.

WHA PCL Cyclically Adjusted FCF per Share Chart

WHA 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 0.06 0.08 0.12 0.14 0.10

WHA 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 0.00 0.16 0.15 0.10 0.10

BKK:WHA-R vs CBRE, BEKE: Cyclically Adjusted FCF per Share Comparison

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 Cyclically Adjusted Price-to-FCF vs 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.


BKK:WHA-R
79GF Score
WHA Corp PCL BKK:WHA-R
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

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 Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=-0.037/330.2130*330.2130
=-0.037

Current CPI (Mar. 2026) = 330.2130.

WHA PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.012 241.018 0.016
201609 -0.024 241.428 -0.033
201612 -0.050 241.432 -0.068
201703 -0.040 243.801 -0.054
201706 0.044 244.955 0.059
201709 -0.010 246.819 -0.013
201712 0.081 246.524 0.108
201803 -0.033 249.554 -0.044
201806 0.007 251.989 0.009
201809 -0.011 252.439 -0.014
201812 0.030 251.233 0.039
201903 -0.012 254.202 -0.016
201906 0.050 256.143 0.064
201909 -0.002 256.759 -0.003
201912 0.029 256.974 0.037
202003 0.022 258.115 0.028
202006 0.033 257.797 0.042
202009 -0.034 260.280 -0.043
202012 0.054 260.474 0.068
202103 -0.013 264.877 -0.016
202106 0.053 271.696 0.064
202109 -0.019 274.310 -0.023
202112 0.072 278.802 0.085
202203 -0.034 287.504 -0.039
202206 0.022 296.311 0.025
202209 -0.006 296.808 -0.007
202212 0.210 296.797 0.234
202303 0.031 301.836 0.034
202306 0.059 305.109 0.064
202309 0.039 307.789 0.042
202312 0.315 306.746 0.339
202403 -0.154 312.332 -0.163
202406 -0.112 314.175 -0.118
202409 -0.010 315.301 -0.010
202412 0.330 315.605 0.345
202503 0.000 319.799 0.000
202506 -0.018 322.561 -0.018
202509 -0.001 324.800 -0.001
202512 -0.032 324.054 -0.033
202603 -0.037 330.213 -0.037

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 ฿0.10 mean?
WHA PCL (BKK:WHA-R) has a Cyclically Adjusted FCF per Share of ฿0.10 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 WHA PCL and its competitors.
Is WHA PCL's Cyclically Adjusted FCF per Share too high?
WHA PCL's current Cyclically Adjusted FCF per Share is ฿0.10. Overall, WHA PCL has a GF Score™ of 79/100, reflecting its overall financial health beyond just this single metric.
How does WHA PCL's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
WHA PCL's Cyclically Adjusted FCF per Share of ฿0.10 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 WHA PCL and its competitors. WHA PCL's current Cyclically Adjusted FCF per Share is ฿0.10. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is WHA PCL stock overvalued right now?
WHA PCL (BKK:WHA-R) has a current Cyclically Adjusted FCF per Share of ฿0.10. The stock's GF Value™ is ฿3.87, compared to a current price of ฿4.19 — trading 8.2% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿0.10. WHA PCL's overall GF Score™ is 79/100 with 10 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 WHA PCL (BKK:WHA-R), the current Cyclically Adjusted FCF per Share is ฿0.10 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 WHA PCL (BKK:WHA-R) Overvalued in 2026?

Based on GuruFocus' analysis, WHA PCL stock appears to be overvalued. The current stock price of ฿4.19 is trading 8.2% above its estimated GF Value™ of ฿3.87.

Key valuation signals for BKK:WHA-R:

  • Cyclically Adjusted FCF per Share: ฿0.10
  • GF Value™: ฿3.87 vs. price of ฿4.19 (8.2% above fair value)
  • GF Score™: 79/100 with 10 warning signs

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


WHA PCL Business Description

Other Exchanges WHA:Thailand
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 the overseas market.
79GF Score

Get the complete analysis for BKK:WHA-R

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

฿4.19
Price
฿3.87
GF Value