Bangkok Sheet Metal PCL (BKK:BM-R) Intrinsic Value: Projected FCF: ฿1.15 (As of Aug. 26, 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:BM-R Bangkok Sheet Metal PCL BKK:BM-R
56 GF Score
Price ฿1.31
GF Value ฿2.99
! 6 Warning Signs
View Full Analysis

What is Bangkok Sheet Metal PCL Intrinsic Value: Projected FCF?

Bangkok Sheet Metal PCL BKK:BM-R +30.73% 56 Intrinsic Value: Projected FCF is ฿1.15 as of Aug. 26, 2026. GuruFocus rates BKK:BM-R with a GF Score™ of 56/100 and a GF Value™ of ฿2.99. The stock has 6 warning signs investors should review. Among 2,039 Industrial Products companies, Bangkok Sheet Metal PCL ranks better than 65.03% 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 (2026-08-26), Bangkok Sheet Metal PCL's Intrinsic Value: Projected FCF is ฿1.15. The stock price of Bangkok Sheet Metal PCL is ฿1.30729. Therefore, Bangkok Sheet Metal PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 1.1.

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

BKK:BM-R' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.77   Med: 3.48   Max: 9.51
Current: 1.14

During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Bangkok Sheet Metal PCL was 9.51. The lowest was 0.77. And the median was 3.48.

BKK:BM-R's Price-to-Projected-FCF is ranked better than
65.03% of 2039 companies
in the Industrial Products industry
Industry Median: 1.72 vs BKK:BM-R: 1.14

Bangkok Sheet Metal PCL  (BKK:BM-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 Sheet Metal 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
=1.30729/1.1282258332656
=1.16

* 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 Sheet Metal PCL Intrinsic Value: Projected FCF Related Terms


Bangkok Sheet Metal PCL Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Bangkok Sheet Metal 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 Sheet Metal PCL Intrinsic Value: Projected FCF Chart

Bangkok Sheet Metal 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 0.68 1.25 0.89 1.29 1.41

Bangkok Sheet Metal PCL 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 3.49 1.62 1.41 1.18 0.94

BKK:BM-R vs CRS, ATI, MLI: Intrinsic Value: Projected FCF Comparison

For the Metal Fabrication subindustry, Bangkok Sheet Metal 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 Sheet Metal PCL Price-to-Projected-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Bangkok Sheet Metal PCL's Price-to-Projected-FCF distribution charts can be found below:

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


BKK:BM-R
56GF Score
Bangkok Sheet Metal PCL BKK:BM-R
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Bangkok Sheet Metal 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 Sheet Metal PCL's Free Cash Flow(6 year avg) = ฿0.26.

Bangkok Sheet Metal 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 (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*0.25984+909.548*0.8)/647.133
=1.13

* 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 ฿1.15 mean?
Bangkok Sheet Metal PCL (BKK:BM-R) has a Intrinsic Value: Projected FCF of ฿1.15 as of Aug. 26, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Bangkok Sheet Metal PCL and its competitors. According to the industry distribution chart, Bangkok Sheet Metal PCL ranks #713 out of 2039 companies in the Industrial Products industry, placing it in the top 35%.
Is Bangkok Sheet Metal PCL's Intrinsic Value: Projected FCF too high?
Bangkok Sheet Metal PCL's current Intrinsic Value: Projected FCF is ฿1.15. Based on the distribution chart, Bangkok Sheet Metal PCL ranks #713 out of 2039 companies in the Industrial Products industry, which is above the industry midpoint. Overall, Bangkok Sheet Metal PCL has a GF Score™ of 56/100, reflecting its overall financial health beyond just this single metric.
How does Bangkok Sheet Metal PCL's Intrinsic Value: Projected FCF compare to CRS and ATI?
According to the Industrial Products industry distribution chart, Bangkok Sheet Metal PCL ranks #713 out of 2039 companies for Intrinsic Value: Projected FCF. This puts Bangkok Sheet Metal PCL in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.72. 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 Industrial Products company?
The median Intrinsic Value: Projected FCF among Industrial Products companies is 1.72, based on 2,039 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 Sheet Metal PCL and its competitors. For the Industrial Products industry, the median Intrinsic Value: Projected FCF is 1.72 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Bangkok Sheet Metal PCL's current Intrinsic Value: Projected FCF is ฿1.15. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Bangkok Sheet Metal PCL stock overvalued right now?
Bangkok Sheet Metal PCL (BKK:BM-R) has a current Intrinsic Value: Projected FCF of ฿1.15. The stock's GF Value™ is ฿2.99, compared to a current price of ฿1.31 — trading 56.3% below its estimated fair value. The current Intrinsic Value: Projected FCF is ฿1.15. Bangkok Sheet Metal PCL's overall GF Score™ is 56/100 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 Sheet Metal PCL (BKK:BM-R), the current Intrinsic Value: Projected FCF is ฿1.15 as of Aug. 26, 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 Sheet Metal PCL (BKK:BM-R) Overvalued in 2026?

Based on GuruFocus' analysis, Bangkok Sheet Metal PCL stock appears to be undervalued. The current stock price of ฿1.31 is trading 56.3% below its estimated GF Value™ of ฿2.99.

Key valuation signals for BKK:BM-R:

  • Intrinsic Value: Projected FCF: ฿1.15
  • GF Value™: ฿2.99 vs. price of ฿1.31 (56.3% below fair value)
  • GF Score™: 56/100 with 6 warning signs

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


Bangkok Sheet Metal PCL Business Description

Other Exchanges BM:Thailand
Address 149 Moo 6, Suksawad Road, Tambol Bangjak, Amphur Phrapradang, Samutprakarn, Bangjak, THA, 10130
Bangkok Sheet Metal PCL is a Thailand-based company engaged in manufacturing and distributing processed metal products. The company's main products are classified into the categories of Metal trunking and white conduits, Communication racks, cabinets and enclosures, Electrical switchboards and lighting fixtures, Fabrication, and metalworking, Mold and die-making machine tools and equipment, Sheet metal parts, press parts, machine parts, and assembly parts. Its products are mainly used in office buildings, condominiums, superstores, factories, and Bangkok mass transit stations. The company generates the majority of its revenue from the Domestic market.
56GF Score

Get the complete analysis for BKK:BM-R

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

฿1.31
Price
฿2.99
GF Value