Sherwood(Thailand) PCL (BKK:SWC-R) Cyclically Adjusted Price-to-FCF: 10.32 (As of Aug. 29, 2026) — 11% Below Median

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:SWC-R Sherwood Corp(Thailand) PCL BKK:SWC-R
85 GF Score
Price ฿4.54
GF Value ฿3.93
! 4 Warning Signs
View Full Analysis

What is Sherwood(Thailand) PCL Cyclically Adjusted Price-to-FCF?

Sherwood(Thailand) PCL BKK:SWC-R 85 Cyclically Adjusted Price-to-FCF is 10.32 as of Aug. 29, 2026, which is 11% below its 10-year median of 11.58. GuruFocus rates BKK:SWC-R with a GF Score™ of 85/100 and a GF Value™ of ฿3.93. The stock has 4 warning signs investors should review. Among 580 Chemicals companies, Sherwood(Thailand) PCL ranks better than 80.52% on this metric.

As of today (2026-08-29), Sherwood(Thailand) PCL's current share price is ฿4.54. Sherwood(Thailand) PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ฿0.44. Sherwood(Thailand) PCL's Cyclically Adjusted Price-to-FCF for today is 10.32.

The historical rank and industry rank for Sherwood(Thailand) PCL's Cyclically Adjusted Price-to-FCF or its related term are showing as below:

BKK:SWC-R' s Cyclically Adjusted Price-to-FCF Range Over the Past 10 Years
Min: 5.1   Med: 11.58   Max: 29.18
Current: 9.46

During the past years, Sherwood(Thailand) PCL's highest Cyclically Adjusted Price-to-FCF was 29.18. The lowest was 5.10. And the median was 11.58.

BKK:SWC-R's Cyclically Adjusted Price-to-FCF is ranked better than
80.52% of 580 companies
in the Chemicals industry
Industry Median: 26.85 vs BKK:SWC-R: 9.46

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.

Sherwood(Thailand) PCL's adjusted free cash flow per share data for the three months ended in Jun. 2026 was ฿-0.007. Add all the adjusted free cash flow per share for the past 10 years together and divide 10 will get our Cyclically Adjusted FCF per Share, which is ฿0.44 for the trailing ten years ended in Jun. 2026.

Shiller PE for Stocks: The True Measure of Stock Valuation


Sherwood(Thailand) PCL  (BKK:SWC-R) Cyclically Adjusted Price-to-FCF Explanation

Compared with the regular Price-to-Free-Cash-Flow, which works poorly for cyclical businesses, the Cyclically Adjusted Price-to-FCF smoothed out the fluctuations of free cash flow during business cycles. Therefore it is more accurate in reflecting the valuation of the company.

If a company has consistent business performance, the Cyclically Adjusted Price-to-FCF should give similar results to regular Price-to-Free-Cash-Flow.


Sherwood(Thailand) PCL Cyclically Adjusted Price-to-FCF Related Terms


Sherwood(Thailand) PCL Cyclically Adjusted Price-to-FCF Historical Data

* Premium members only.

The historical data trend for Sherwood(Thailand) PCL's Cyclically Adjusted Price-to-FCF 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.

Sherwood(Thailand) PCL Cyclically Adjusted Price-to-FCF Chart

Sherwood(Thailand) PCL Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Price-to-FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 19.38 13.16 10.77 5.68 7.69

Sherwood(Thailand) PCL Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted Price-to-FCF 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 6.07 7.16 7.69 8.17 9.05

BKK:SWC-R vs LIN, SHW, ECL: Cyclically Adjusted Price-to-FCF Comparison

For the Specialty Chemicals subindustry, Sherwood(Thailand) 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.


Sherwood(Thailand) PCL Cyclically Adjusted Price-to-FCF vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, Sherwood(Thailand) PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Sherwood(Thailand) PCL's Cyclically Adjusted Price-to-FCF falls into.


BKK:SWC-R
85GF Score
Sherwood Corp(Thailand) PCL BKK:SWC-R
Cyclically Adjusted Price-to-FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sherwood(Thailand) PCL Cyclically Adjusted Price-to-FCF Calculation

Like the Shiller PE Ratio, the Cyclically Adjusted Price-to-FCF takes the Free Cash Flow per Share from the past 10 years, adjusts it for inflation, and then calculates the average. This average is then used for the P/FCF calculation. Because it considers this 10-year average, it's often referred to as the CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller to measure the valuation of the overall market. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF.

Sherwood(Thailand) PCL's Cyclically Adjusted Price-to-FCF for today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/ Cyclically Adjusted FCF per Share
=4.54/0.44
=10.32

* 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.

Sherwood(Thailand) PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 is calculated as:

For example, Sherwood(Thailand) PCL'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)
=-0.007/333.9520*333.9520
=-0.007

Current CPI (Jun. 2026) = 333.9520.

Sherwood(Thailand) PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.318 241.428 0.440
201612 0.108 241.432 0.149
201703 0.249 243.801 0.341
201706 0.190 244.955 0.259
201709 0.624 246.819 0.844
201712 0.063 246.524 0.085
201803 0.148 249.554 0.198
201806 0.205 251.989 0.272
201809 -0.048 252.439 -0.063
201812 0.004 251.233 0.005
201903 -0.199 254.202 -0.261
201906 -0.111 256.143 -0.145
201909 0.153 256.759 0.199
201912 0.193 256.974 0.251
202003 -0.105 258.115 -0.136
202006 0.079 257.797 0.102
202009 0.169 260.280 0.217
202012 0.141 260.474 0.181
202103 0.051 264.877 0.064
202106 0.244 271.696 0.300
202109 0.132 274.310 0.161
202112 0.079 278.802 0.095
202203 0.073 287.504 0.085
202206 -0.031 296.311 -0.035
202209 -0.009 296.808 -0.010
202212 -0.039 296.797 -0.044
202303 0.004 301.836 0.004
202306 0.041 305.109 0.045
202309 0.163 307.789 0.177
202312 0.093 306.746 0.101
202403 0.096 312.332 0.103
202406 0.201 314.175 0.214
202409 0.101 315.301 0.107
202412 0.185 315.605 0.196
202503 0.057 319.799 0.060
202506 0.080 322.561 0.083
202509 0.262 324.800 0.269
202512 0.016 324.054 0.016
202603 0.048 330.213 0.049
202606 -0.007 333.952 -0.007

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

What does a Cyclically Adjusted Price-to-FCF of 10.32 mean?
Sherwood(Thailand) PCL (BKK:SWC-R) has a Cyclically Adjusted Price-to-FCF of 10.32 as of Aug. 29, 2026. Cyclically Adjusted Price-to-FCF Ratio is the ratio of share price to a company's inflation-adjusted FCF per share over a 10-year period. View historical data on Sherwood(Thailand) PCL and its competitors. This is 11% below median its historical median of 11.58. Over the past decade, Sherwood(Thailand) PCL's Cyclically Adjusted Price-to-FCF has ranged from 5.10 to 29.18. According to the industry distribution chart, Sherwood(Thailand) PCL ranks #113 out of 580 companies in the Chemicals industry, placing it in the top 19.5%.
Is Sherwood(Thailand) PCL's Cyclically Adjusted Price-to-FCF too high?
Sherwood(Thailand) PCL's current Cyclically Adjusted Price-to-FCF of 10.32 is 11% below median its 10-year median of 11.58. Over the past 10 years, this metric has ranged from a low of 5.10 to a high of 29.18. The Chemicals industry median Cyclically Adjusted Price-to-FCF is 26.85. Sherwood(Thailand) PCL's value of 10.32 is 61.6% below this industry median. Based on the distribution chart, Sherwood(Thailand) PCL ranks #113 out of 580 companies in the Chemicals industry, which is in the top quartile — a strong position relative to peers. Overall, Sherwood(Thailand) PCL has a GF Score™ of 85/100, reflecting its overall financial health beyond just this single metric.
How does Sherwood(Thailand) PCL's Cyclically Adjusted Price-to-FCF compare to LIN and SHW?
According to the Chemicals industry distribution chart, Sherwood(Thailand) PCL ranks #113 out of 580 companies for Cyclically Adjusted Price-to-FCF. This places Sherwood(Thailand) PCL in the top 20% of its industry — outperforming the majority of peers. The industry median Cyclically Adjusted Price-to-FCF is 26.85. Sherwood(Thailand) PCL's value of 10.32 is 61.6% below this benchmark. Historically, Sherwood(Thailand) PCL's own Cyclically Adjusted Price-to-FCF has ranged from 5.10 to 29.18 over the past decade. While the company's 10-year median is 11.58 vs. the industry median of 26.85, Sherwood(Thailand) PCL has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Price-to-FCF for a Chemicals company?
The median Cyclically Adjusted Price-to-FCF among Chemicals companies is 26.85, based on 580 companies in the industry. Companies in the top quartile (top 25%) have a Cyclically Adjusted Price-to-FCF significantly above this median, while those in the bottom quartile fall well below. However, Cyclically Adjusted Price-to-FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Sherwood(Thailand) PCL's current Cyclically Adjusted Price-to-FCF of 10.32 is 61.6% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Price-to-FCF mean?
A high Cyclically Adjusted Price-to-FCF can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted Price-to-FCF Ratio is the ratio of share price to a company's inflation-adjusted FCF per share over a 10-year period. View historical data on Sherwood(Thailand) PCL and its competitors. For the Chemicals industry, the median Cyclically Adjusted Price-to-FCF is 26.85 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Sherwood(Thailand) PCL's current Cyclically Adjusted Price-to-FCF is 10.32, which is 11% below median its own 10-year median of 11.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sherwood(Thailand) PCL stock overvalued right now?
Sherwood(Thailand) PCL (BKK:SWC-R) has a current Cyclically Adjusted Price-to-FCF of 10.32. The stock's GF Value™ is ฿3.93, compared to a current price of ฿4.54 — trading 15.5% above its estimated fair value. The current Cyclically Adjusted Price-to-FCF is 10.32, which is 11% below median its 10-year median of 11.58 and 61.6% below the Chemicals industry median of 26.85. Sherwood(Thailand) PCL's overall GF Score™ is 85/100 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 Price-to-FCF calculated?
Cyclically Adjusted Price-to-FCF is calculated from a company's financial statements. For Sherwood(Thailand) PCL (BKK:SWC-R), the current Cyclically Adjusted Price-to-FCF is 10.32 as of Aug. 29, 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 Sherwood(Thailand) PCL (BKK:SWC-R) Overvalued in 2026?

Based on GuruFocus' analysis, Sherwood(Thailand) PCL stock appears to be overvalued. The current stock price of ฿4.54 is trading 15.5% above its estimated GF Value™ of ฿3.93.

Key valuation signals for BKK:SWC-R:

  • Cyclically Adjusted Price-to-FCF: 10.32 (11% below median its 10-year median of 11.58)
  • GF Value™: ฿3.93 vs. price of ฿4.54 (15.5% above fair value)
  • GF Score™: 85/100 with 4 warning signs
  • Industry Position: 61.6% below the Chemicals median (#113 of 580)

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


Sherwood(Thailand) PCL Business Description

Other Exchanges SWC:Thailand
Address 1065, Srinakarin Road, Suanluang, Suanluang, Bangkok, THA, 10250
Sherwood Corp(Thailand) PCL engaged in the manufacture and distribution of insecticide, cleaning and wood preservative products. Its product portfolio includes Insecticide, Wood Preservative, Cleaning, Industrial, Public Health, Agrochemical, and Pet Care. Its segments include The production and distribution of wood preservative segment, the production and distribution of insecticide segment, and the production and distribution of cleaning segment. The majority of the revenue is derived from the production and distribution of insecticide segment. Geographically it operates in Thailand and Overseas with the majority of the revenue deriving from Thailand.
85GF Score

Get the complete analysis for BKK:SWC-R

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

฿4.54
Price
฿3.93
GF Value