Thac BA Hydropower JSC (STC:TBC) Cyclically Adjusted FCF per Share: ₫2,858.14 (As of Jun. 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.

STC:TBC Thac BA Hydropower JSC STC:TBC
66 GF Score
Price ₫33,000.00
GF Value ₫43,130.27
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Thac BA Hydropower JSC Cyclically Adjusted FCF per Share?

Thac BA Hydropower JSC STC:TBC +2.48% 66 Cyclically Adjusted FCF per Share is ₫2,858.14 as of Jun. 2026. GuruFocus rates STC:TBC with a GF Score™ of 66/100 and a GF Value™ of ₫43,130.27 (Modestly Undervalued). 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.

Thac BA Hydropower JSC's adjusted free cash flow per share for the three months ended in Jun. 2026 was ₫1,988.185. 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 ₫2,858.14 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Thac BA Hydropower JSC's average Cyclically Adjusted FCF Growth Rate was 4.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 1.00% 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 Thac BA Hydropower JSC was 8.10% per year. The lowest was 1.00% per year. And the median was 4.55% per year.

As of today (2026-08-22), Thac BA Hydropower JSC's current stock price is ₫33000.00. Thac BA Hydropower JSC's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ₫2,858.14. Thac BA Hydropower JSC's Cyclically Adjusted Price-to-FCF of today is 11.55.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Thac BA Hydropower JSC was 16.91. The lowest was 10.84. And the median was 14.04.


Thac BA Hydropower JSC  (STC:TBC) 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.

Thac BA Hydropower JSC's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=33000.00/2858.14
=11.55

* 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 Thac BA Hydropower JSC was 16.91. The lowest was 10.84. And the median was 14.04.


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.


Thac BA Hydropower JSC Cyclically Adjusted FCF per Share Related Terms


Thac BA Hydropower JSC Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Thac BA Hydropower JSC'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.

Thac BA Hydropower JSC Cyclically Adjusted FCF per Share Chart

Thac BA Hydropower JSC 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 2,099.70 2,684.62 2,480.11 2,652.77 2,766.21

Thac BA Hydropower JSC Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 2,745.05 2,741.94 2,766.21 2,742.89 2,858.14

STC:TBC vs CEG, VST, NRG: Cyclically Adjusted FCF per Share Comparison

For the Utilities - Independent Power Producers subindustry, Thac BA Hydropower JSC'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.


Thac BA Hydropower JSC Cyclically Adjusted Price-to-FCF vs Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, Thac BA Hydropower JSC's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Thac BA Hydropower JSC's Cyclically Adjusted Price-to-FCF falls into.


STC:TBC
66GF Score
Thac BA Hydropower JSC STC:TBC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Thac BA Hydropower JSC 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, Thac BA Hydropower JSC's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=1988.185/333.9520*333.9520
=1,988.185

Current CPI (Jun. 2026) = 333.9520.

Thac BA Hydropower JSC Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 661.932 241.428 915.608
201612 256.195 241.432 354.372
201703 59.026 243.801 80.852
201706 785.497 244.955 1,070.884
201709 473.374 246.819 640.486
201712 828.630 246.524 1,122.498
201803 262.982 249.554 351.921
201806 1,944.755 251.989 2,577.314
201809 613.784 252.439 811.976
201812 334.898 251.233 445.164
201903 547.710 254.202 719.541
201906 1,295.636 256.143 1,689.214
201909 773.754 256.759 1,006.378
201912 -10,274.501 256.974 -13,352.285
202003 793.594 258.115 1,026.761
202006 1,055.262 257.797 1,366.994
202009 1,659.319 260.280 2,128.988
202012 1,548.384 260.474 1,985.173
202103 922.599 264.877 1,163.196
202106 1,794.068 271.696 2,205.158
202109 1,326.640 274.310 1,615.085
202112 518.723 278.802 621.332
202203 1,193.513 287.504 1,386.332
202206 1,992.669 296.311 2,245.802
202209 1,383.431 296.808 1,556.560
202212 2,117.790 296.797 2,382.909
202303 -849.834 301.836 -940.258
202306 1,075.980 305.109 1,177.696
202309 384.462 307.789 417.142
202312 1,066.864 306.746 1,161.487
202403 1,235.524 312.332 1,321.048
202406 263.074 314.175 279.634
202409 2,026.284 315.301 2,146.145
202412 329.548 315.605 348.706
202503 921.135 319.799 961.901
202506 395.859 322.561 409.838
202509 989.194 324.800 1,017.067
202512 1,008.008 324.054 1,038.797
202603 -854.555 330.213 -864.231
202606 1,988.185 333.952 1,988.185

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 ₫2,858.14 mean?
Thac BA Hydropower JSC (STC:TBC) has a Cyclically Adjusted FCF per Share of ₫2,858.14 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Thac BA Hydropower JSC and its competitors.
Is Thac BA Hydropower JSC's Cyclically Adjusted FCF per Share too high?
Thac BA Hydropower JSC's current Cyclically Adjusted FCF per Share is ₫2,858.14. Overall, Thac BA Hydropower JSC has a GF Score™ of 66/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Thac BA Hydropower JSC's Cyclically Adjusted FCF per Share compare to CEG and VST?
Thac BA Hydropower JSC's Cyclically Adjusted FCF per Share of ₫2,858.14 can be compared against companies in the Utilities - Independent Power Producers 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 an Utilities - Independent Power Producers company?
A good Cyclically Adjusted FCF per Share depends on the Utilities - Independent Power Producers 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 Thac BA Hydropower JSC and its competitors. Thac BA Hydropower JSC's current Cyclically Adjusted FCF per Share is ₫2,858.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Thac BA Hydropower JSC stock overvalued right now?
Based on GuruFocus' analysis, Thac BA Hydropower JSC (STC:TBC) is currently considered Modestly Undervalued. The stock's GF Value™ is ₫43,130.27, compared to a current price of ₫33,000.00 — trading 23.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ₫2,858.14. Thac BA Hydropower JSC's overall GF Score™ is 66/100 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 Thac BA Hydropower JSC (STC:TBC), the current Cyclically Adjusted FCF per Share is ₫2,858.14 as of Jun. 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 Thac BA Hydropower JSC (STC:TBC) Overvalued in 2026?

Based on GuruFocus' analysis, Thac BA Hydropower JSC stock appears to be undervalued. The current stock price of ₫33,000.00 is trading 23.5% below its estimated GF Value™ of ₫43,130.27. GuruFocus considers Thac BA Hydropower JSC to be Modestly Undervalued.

Key valuation signals for STC:TBC:

  • Cyclically Adjusted FCF per Share: ₫2,858.14
  • GF Value™: ₫43,130.27 vs. price of ₫33,000.00 (23.5% below fair value)
  • GF Score™: 66/100 with 4 warning signs

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


Thac BA Hydropower JSC Business Description

Address Hamlet 1, Thac Ba Commune, Lao Cai Province, Yen Bai, VNM
Thac BA Hydropower JSC is a Vietnam-based company involved in producing and trading electricity. It is also involved in the management, operation, repair, maintenance, overhaul, and renovation of hydraulic works, architectural works, equipment of hydropower plants, and transformer stations. The other business activities of the organization are Testing and adjusting electrical equipment; Purchase and sale, import and export of materials and equipment; Consultancy of construction investment projects, construction investment management, supervision and supervision of construction and installation of electricity projects; Investing in power and grid projects; Fostering, training on management, operation, maintenance and repair of power plant equipment; and Business travel services.
66GF Score

Get the complete analysis for STC:TBC

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

₫33,000.00
Price
₫43,130.27
GF Value