Bangkok Life Assurance PCL (BKK:BLA-R) Intrinsic Value: Projected FCF: ฿15.10 (As of Jul. 28, 2026) — 2503% Above 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:BLA-R Bangkok Life Assurance PCL BKK:BLA-R
63 GF Score
Price ฿19.39
GF Value ฿17.85
! 6 Warning Signs
View Full Analysis

What is Bangkok Life Assurance PCL Intrinsic Value: Projected FCF?

Bangkok Life Assurance PCL BKK:BLA-R 63 Intrinsic Value: Projected FCF is ฿15.10 as of Jul. 28, 2026, which is 100% below its 10-year median of 0.58. GuruFocus rates BKK:BLA-R with a GF Score™ of 63/100 and a GF Value™ of ฿17.85. The stock has 6 warning signs investors should review. Among 399 Insurance companies, Bangkok Life Assurance PCL ranks worse than 73.93% 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 (2026-07-28), Bangkok Life Assurance PCL's Intrinsic Value: Projected FCF is ฿15.10. The stock price of Bangkok Life Assurance PCL is ฿19.38857. Therefore, Bangkok Life Assurance PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

The historical rank and industry rank for Bangkok Life Assurance PCL's Intrinsic Value: Projected FCF or its related term are showing as below:

BKK:BLA-R' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.18   Med: 0.58   Max: 1.73
Current: 1.28

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Bangkok Life Assurance PCL was 1.73. The lowest was 0.18. And the median was 0.58.

BKK:BLA-R's Price-to-Projected-FCF is ranked worse than
73.93% of 399 companies
in the Insurance industry
Industry Median: 0.77 vs BKK:BLA-R: 1.28

Bangkok Life Assurance PCL  (BKK:BLA-R) 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.

Bangkok Life Assurance PCL's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=19.38857/20.24713662301
=0.96

* 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.


Bangkok Life Assurance PCL Intrinsic Value: Projected FCF Related Terms


Bangkok Life Assurance PCL Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Bangkok Life Assurance PCL'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.

Bangkok Life Assurance PCL Intrinsic Value: Projected FCF Chart

Bangkok Life Assurance PCL Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 35.33 30.21 40.18 31.82 25.30

Bangkok Life Assurance PCL Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 25.51 36.13 33.39 25.30 19.25

BKK:BLA-R vs AFL, MET, PRU: Intrinsic Value: Projected FCF Comparison

For the Insurance - Life subindustry, Bangkok Life Assurance PCL'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.


Bangkok Life Assurance PCL Price-to-Projected-FCF vs Insurance Industry

For the Insurance industry and Financial Services sector, Bangkok Life Assurance PCL's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Bangkok Life Assurance PCL's Price-to-Projected-FCF falls into.


BKK:BLA-R
63GF Score
Bangkok Life Assurance PCL BKK:BLA-R
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Bangkok Life Assurance PCL 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 Bangkok Life Assurance PCL's Free Cash Flow(6 year avg) = ฿-827.16.

Bangkok Life Assurance PCL'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 (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-827.16192+53060.243*0.8)/1707.566
=20.25

* 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 ฿15.10 mean?
Bangkok Life Assurance PCL (BKK:BLA-R) has a Intrinsic Value: Projected FCF of ฿15.10 as of Jul. 28, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Bangkok Life Assurance PCL and its competitors. This is 2503% above median its historical median of 0.58. Over the past decade, Bangkok Life Assurance PCL's Intrinsic Value: Projected FCF has ranged from 0.18 to 1.73. According to the industry distribution chart, Bangkok Life Assurance PCL ranks #295 out of 399 companies in the Insurance industry, placing it in the top 73.9%.
Is Bangkok Life Assurance PCL's Intrinsic Value: Projected FCF too high?
Bangkok Life Assurance PCL's current Intrinsic Value: Projected FCF of ฿15.10 is 2503% above median its 10-year median of 0.58. Over the past 10 years, this metric has ranged from a low of 0.18 to a high of 1.73. Based on the distribution chart, Bangkok Life Assurance PCL ranks #295 out of 399 companies in the Insurance industry, which is below the industry midpoint. Overall, Bangkok Life Assurance PCL has a GF Score™ of 63/100, reflecting its overall financial health beyond just this single metric.
How does Bangkok Life Assurance PCL's Intrinsic Value: Projected FCF compare to AFL and MET?
According to the Insurance industry distribution chart, Bangkok Life Assurance PCL ranks #295 out of 399 companies for Intrinsic Value: Projected FCF. This places Bangkok Life Assurance PCL in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.77. Historically, Bangkok Life Assurance PCL's own Intrinsic Value: Projected FCF has ranged from 0.18 to 1.73 over the past decade. 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 an Insurance company?
The median Intrinsic Value: Projected FCF among Insurance companies is 0.77, based on 399 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. 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 Bangkok Life Assurance PCL and its competitors. For the Insurance industry, the median Intrinsic Value: Projected FCF is 0.77 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Bangkok Life Assurance PCL's current Intrinsic Value: Projected FCF is ฿15.10, which is 2503% above median its own 10-year median of 0.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Bangkok Life Assurance PCL stock overvalued right now?
Bangkok Life Assurance PCL (BKK:BLA-R) has a current Intrinsic Value: Projected FCF of ฿15.10. The stock's GF Value™ is ฿17.85, compared to a current price of ฿19.39 — trading 8.6% above its estimated fair value. The current Intrinsic Value: Projected FCF is ฿15.10, which is 2503% above median its 10-year median of 0.58. Bangkok Life Assurance PCL's overall GF Score™ is 63/100 with 6 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 Bangkok Life Assurance PCL (BKK:BLA-R), the current Intrinsic Value: Projected FCF is ฿15.10 as of Jul. 28, 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 Bangkok Life Assurance PCL (BKK:BLA-R) Overvalued in 2026?

Based on GuruFocus' analysis, Bangkok Life Assurance PCL stock appears to be overvalued. The current stock price of ฿19.39 is trading 8.6% above its estimated GF Value™ of ฿17.85.

Key valuation signals for BKK:BLA-R:

  • Intrinsic Value: Projected FCF: ฿15.10 (2503% above median its 10-year median of 0.58)
  • GF Value™: ฿17.85 vs. price of ฿19.39 (8.6% above fair value)
  • GF Score™: 63/100 with 6 warning signs

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


Bangkok Life Assurance PCL Business Description

Address No. 1415, Krungthep - Nonthaburi Road, Wong Sawang Subdistrict, Bangsue District, Bangkok, THA, 10800
Bangkok Life Assurance PCL is a Thai financial services group engaged in life insurance services. Its product portfolio contains life insurance, general insurance, mutual funds, credit protection plans, home loans, and bancassurance products, serving both individuals and corporations. The company, along with its subsidiaries, operates its core business in a single segment, which is the life insurance business, and in a single geographic area, which is Thailand.
63GF Score

Get the complete analysis for BKK:BLA-R

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

฿19.39
Price
฿17.85
GF Value