WICE Logistics PCL (BKK:WICE) Cyclically Adjusted FCF per Share: ฿0.42 (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:WICE WICE Logistics PCL BKK:WICE
78 GF Score
Price ฿3.22
GF Value ฿6.83
Valuation Significantly Undervalued
! 10 Warning Signs
View Full Analysis

What is WICE Logistics PCL Cyclically Adjusted FCF per Share?

WICE Logistics PCL BKK:WICE -5.29% 78 Cyclically Adjusted FCF per Share is ฿0.42 as of Mar. 2026. GuruFocus rates BKK:WICE with a GF Score™ of 78/100 and a GF Value™ of ฿6.83 (Significantly Undervalued). 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.

WICE Logistics PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿0.043. 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 ฿0.42 for the trailing ten years ended in Mar. 2026.

During the past 12 months, WICE Logistics PCL's average Cyclically Adjusted FCF Growth Rate was 7.70% 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.

As of today (2026-08-14), WICE Logistics PCL's current stock price is ฿3.22. WICE Logistics PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿0.42. WICE Logistics PCL's Cyclically Adjusted Price-to-FCF of today is 7.67.

During the past 12 years, the highest Cyclically Adjusted Price-to-FCF of WICE Logistics PCL was 20.86. The lowest was 5.51. And the median was 7.48.


WICE Logistics PCL  (BKK:WICE) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3.22/0.42
=7.67

* 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 12 years, the highest Cyclically Adjusted Price-to-FCF of WICE Logistics PCL was 20.86. The lowest was 5.51. And the median was 7.48.


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.


WICE Logistics PCL Cyclically Adjusted FCF per Share Related Terms


WICE Logistics PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for WICE Logistics 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.

WICE Logistics PCL Cyclically Adjusted FCF per Share Chart

WICE Logistics 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 0.00 0.00 0.00 0.36 0.41

WICE Logistics 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 0.39 0.40 0.40 0.41 0.42

BKK:WICE vs UPS, FDX, JBHT: Cyclically Adjusted FCF per Share Comparison

For the Integrated Freight & Logistics subindustry, WICE Logistics 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.


WICE Logistics PCL Cyclically Adjusted Price-to-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, WICE Logistics PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


BKK:WICE
78GF Score
WICE Logistics PCL BKK:WICE
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

WICE Logistics 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, WICE Logistics 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)
=0.043/330.2130*330.2130
=0.043

Current CPI (Mar. 2026) = 330.2130.

WICE Logistics PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.040 241.018 -0.055
201609 0.027 241.428 0.037
201612 0.096 241.432 0.131
201703 -0.002 243.801 -0.003
201706 -0.002 244.955 -0.003
201709 0.120 246.819 0.161
201712 0.045 246.524 0.060
201803 0.042 249.554 0.056
201806 0.058 251.989 0.076
201809 0.070 252.439 0.092
201812 -0.032 251.233 -0.042
201903 -0.069 254.202 -0.090
201906 0.034 256.143 0.044
201909 0.012 256.759 0.015
201912 0.059 256.974 0.076
202003 0.084 258.115 0.107
202006 0.158 257.797 0.202
202009 0.093 260.280 0.118
202012 0.048 260.474 0.061
202103 0.079 264.877 0.098
202106 0.202 271.696 0.246
202109 0.384 274.310 0.462
202112 0.191 278.802 0.226
202203 0.272 287.504 0.312
202206 0.357 296.311 0.398
202209 0.229 296.808 0.255
202212 0.364 296.797 0.405
202303 0.081 301.836 0.089
202306 0.038 305.109 0.041
202309 0.124 307.789 0.133
202312 -0.004 306.746 -0.004
202403 -0.132 312.332 -0.140
202406 -0.114 314.175 -0.120
202409 0.173 315.301 0.181
202412 0.139 315.605 0.145
202503 0.194 319.799 0.200
202506 0.103 322.561 0.105
202509 -0.001 324.800 -0.001
202512 0.094 324.054 0.096
202603 0.043 330.213 0.043

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 ฿0.42 mean?
WICE Logistics PCL (BKK:WICE) has a Cyclically Adjusted FCF per Share of ฿0.42 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 WICE Logistics PCL and its competitors.
Is WICE Logistics PCL's Cyclically Adjusted FCF per Share too high?
WICE Logistics PCL's current Cyclically Adjusted FCF per Share is ฿0.42. Overall, WICE Logistics PCL has a GF Score™ of 78/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does WICE Logistics PCL's Cyclically Adjusted FCF per Share compare to UPS and FDX?
WICE Logistics PCL's Cyclically Adjusted FCF per Share of ฿0.42 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted FCF per Share depends on the Transportation 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 WICE Logistics PCL and its competitors. WICE Logistics PCL's current Cyclically Adjusted FCF per Share is ฿0.42. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is WICE Logistics PCL stock overvalued right now?
Based on GuruFocus' analysis, WICE Logistics PCL (BKK:WICE) is currently considered Significantly Undervalued. The stock's GF Value™ is ฿6.83, compared to a current price of ฿3.22 — trading 52.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿0.42. WICE Logistics PCL's overall GF Score™ is 78/100 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 WICE Logistics PCL (BKK:WICE), the current Cyclically Adjusted FCF per Share is ฿0.42 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 WICE Logistics PCL (BKK:WICE) Overvalued in 2026?

Based on GuruFocus' analysis, WICE Logistics PCL stock appears to be undervalued. The current stock price of ฿3.22 is trading 52.9% below its estimated GF Value™ of ฿6.83. GuruFocus considers WICE Logistics PCL to be Significantly Undervalued.

Key valuation signals for BKK:WICE:

  • Cyclically Adjusted FCF per Share: ฿0.42
  • GF Value™: ฿6.83 vs. price of ฿3.22 (52.9% below fair value)
  • GF Score™: 78/100 with 10 warning signs

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


WICE Logistics PCL Business Description

Address 88/8 Nonsee Road, Chong-Nonsee, Yannawa, Bangkok, THA, 10120
WICE Logistics PCL is a Thailand-based company. The company is engaged in international air and sea freight forwarding, customs broker, inland transportation, cross-border transport, multimodal transport operator, warehousing service and all freight-related services for imports and exports. The company has four reportable segments were sea freight, air freight, cross-border transport services and supply chain solution. The company derives maximum profit from cross-border transport services.
78GF Score

Get the complete analysis for BKK:WICE

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

฿3.22
Price
฿6.83
GF Value