APTPF (Airports Of Thailand) Intrinsic Value: Projected FCF: $0.33 (As of Aug. 16, 2026) — 92% 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.

APTPF Airports Of Thailand PLC APTPF
92 GF Score
Price $1.73
GF Value $1.58
! 7 Warning Signs
View Full Analysis

What is Airports Of Thailand Intrinsic Value: Projected FCF?

Airports Of Thailand APTPF 92 Intrinsic Value: Projected FCF is $0.33 as of Aug. 16, 2026, which is 92% below its 10-year median of 3.91. GuruFocus rates APTPF with a GF Scoreâ„¢ of 92/100 and a GF Valueâ„¢ of $1.58. The stock has 7 warning signs investors should review. Among 728 Transportation companies, Airports Of Thailand ranks worse than 92.72% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-16), Airports Of Thailand's Intrinsic Value: Projected FCF is $0.33. The stock price of Airports Of Thailand is $1.725. Therefore, Airports Of Thailand's Price-to-Intrinsic-Value-Projected-FCF of today is 5.2.

The historical rank and industry rank for Airports Of Thailand's Intrinsic Value: Projected FCF or its related term are showing as below:

APTPF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.6   Med: 3.91   Max: 10.74
Current: 5.23

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Airports Of Thailand was 10.74. The lowest was 1.60. And the median was 3.91.

APTPF's Price-to-Projected-FCF is ranked worse than
92.72% of 728 companies
in the Transportation industry
Industry Median: 0.85 vs APTPF: 5.23

Airports Of Thailand  (OTCPK:APTPF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Airports Of Thailand's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1.725/0.35779583560639
=4.82

* 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.


Airports Of Thailand Intrinsic Value: Projected FCF Related Terms


Airports Of Thailand Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Airports Of Thailand's Intrinsic Value: Projected 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.

Airports Of Thailand Intrinsic Value: Projected FCF Chart

Airports Of Thailand Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.30 0.24 0.20 0.23 0.27

Airports Of Thailand Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected 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 0.30 0.27 0.23 0.24 0.33

APTPF vs JOBY, CAAP: Intrinsic Value: Projected FCF Comparison

For the Airports & Air Services subindustry, Airports Of Thailand's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-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.


Airports Of Thailand Price-to-Projected-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, Airports Of Thailand's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Airports Of Thailand's Price-to-Projected-FCF falls into.


APTPF
92GF Score
Airports Of Thailand PLC APTPF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Airports Of Thailand Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Airports Of Thailand's Free Cash Flow(6 year avg) = $125.42.

Airports Of Thailand's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*125.4208+4078.021*0.8)/14328.011
=0.36

* 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.

What does a Intrinsic Value: Projected FCF of $0.33 mean?
Airports Of Thailand (APTPF) has a Intrinsic Value: Projected FCF of $0.33 as of Aug. 16, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Airports Of Thailand and its competitors. This is 92% below median its historical median of 3.91. Over the past decade, Airports Of Thailand's Intrinsic Value: Projected FCF has ranged from 1.60 to 10.74. According to the industry distribution chart, Airports Of Thailand ranks #675 out of 728 companies in the Transportation industry, placing it in the top 92.7%.
Is Airports Of Thailand's Intrinsic Value: Projected FCF too high?
Airports Of Thailand's current Intrinsic Value: Projected FCF of $0.33 is 92% below median its 10-year median of 3.91. Over the past 10 years, this metric has ranged from a low of 1.60 to a high of 10.74. The Transportation industry median Intrinsic Value: Projected FCF is 0.85. Airports Of Thailand's value of $0.33 is 61.2% below this industry median. Based on the distribution chart, Airports Of Thailand ranks #675 out of 728 companies in the Transportation industry, which is in the bottom quartile relative to peers. Overall, Airports Of Thailand has a GF Scoreâ„¢ of 92/100, reflecting its overall financial health beyond just this single metric.
How does Airports Of Thailand's Intrinsic Value: Projected FCF compare to JOBY and CAAP?
According to the Transportation industry distribution chart, Airports Of Thailand ranks #675 out of 728 companies for Intrinsic Value: Projected FCF. This places Airports Of Thailand in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.85. Airports Of Thailand's value of $0.33 is 61.2% below this benchmark. Historically, Airports Of Thailand's own Intrinsic Value: Projected FCF has ranged from 1.60 to 10.74 over the past decade. While the company's 10-year median is 3.91 vs. the industry median of 0.85, Airports Of Thailand 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 Intrinsic Value: Projected FCF for a Transportation company?
The median Intrinsic Value: Projected FCF among Transportation companies is 0.85, based on 728 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Airports Of Thailand's current Intrinsic Value: Projected FCF of $0.33 is 61.2% 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 Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Airports Of Thailand and its competitors. For the Transportation industry, the median Intrinsic Value: Projected FCF is 0.85 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Airports Of Thailand's current Intrinsic Value: Projected FCF is $0.33, which is 92% below median its own 10-year median of 3.91. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Airports Of Thailand stock overvalued right now?
Airports Of Thailand (APTPF) has a current Intrinsic Value: Projected FCF of $0.33. The stock's GF Value™ is $1.58, compared to a current price of $1.73 — trading 9.2% above its estimated fair value. The current Intrinsic Value: Projected FCF is $0.33, which is 92% below median its 10-year median of 3.91 and 61.2% below the Transportation industry median of 0.85. Airports Of Thailand's overall GF Score™ is 92/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Airports Of Thailand (APTPF), the current Intrinsic Value: Projected FCF is $0.33 as of Aug. 16, 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 Airports Of Thailand (APTPF) Overvalued in 2026?

Based on GuruFocus' analysis, Airports Of Thailand stock appears to be overvalued. The current stock price of $1.73 is trading 9.2% above its estimated GF Value™ of $1.58.

Key valuation signals for APTPF:

  • Intrinsic Value: Projected FCF: $0.33 (92% below median its 10-year median of 3.91)
  • GF Value™: $1.58 vs. price of $1.73 (9.2% above fair value)
  • GF Score™: 92/100 with 7 warning signs
  • Industry Position: 61.2% below the Transportation median (#675 of 728)

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


Airports Of Thailand Business Description

Address No. 333, Cherdwutagard Road, Sikan, Don Mueang, Bangkok, THA, 10210
Airports Of Thailand PLC operates airports and provides services related to air transportation. Its airports, located in Thailand, serve both domestic and international flights. The company operates in various business segments such as airport management business, hotel business, ground aviation services, security business, and manages projects on perishable goods. The majority of its revenue is derived from its airport management business under which it generates income mainly from two categories of services: aeronautical and nonaeronautical. Aeronautical revenue is associated with air traffic, including landing and parking charges, and passenger and aircraft service charges. Nonaeronautical revenue is generated from office and state property rents.
92GF Score

Get the complete analysis for APTPF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$1.73
Price
$1.58
GF Value