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.
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.
Brooker GroupBKK:BTC-R 37 Intrinsic Value: Projected FCF is ฿0.28 as of Jul. 19, 2026, which is 100% below its 10-year median of 1.10. GuruFocus rates BKK:BTC-R with a GF Score™ of 37/100 and a GF Value™ of ฿0.65. The stock has 7 warning signs investors should review. Among 90 Diversified Financial Services companies, Brooker Group ranks worse than 60% 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 (2026-07-19), Brooker Group's Intrinsic Value: Projected FCF is ฿0.28. The stock price of Brooker Group is ฿0.40. Therefore, Brooker Group's Price-to-Intrinsic-Value-Projected-FCF of today is 1.4.
The historical rank and industry rank for Brooker Group's Intrinsic Value: Projected FCF or its related term are showing as below:
BKK:BTC-R'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.35 Med: 1.1 Max: 2.8
Current: 1.43
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Brooker Group was 2.80. The lowest was 0.35. And the median was 1.10.
BKK:BTC-R's Price-to-Projected-FCF is ranked worse than 60% of 90
companies
in the Diversified Financial Services industry
Industry Median: 1.095
vs BKK:BTC-R: 1.43
Brooker Group (BKK:BTC-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.
Brooker Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
0.40
/
0.10530642225258
=
3.80
* 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.
Brooker Group Intrinsic Value: Projected FCF Related Terms
Brooker Group Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Brooker Group'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.
Brooker Group Intrinsic Value: Projected FCF Chart
BKK:BTC-R vs VOYA, FRHC: Intrinsic Value: Projected FCF Comparison
For the Financial Conglomerates subindustry, Brooker Group'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.
Brooker Group Price-to-Projected-FCF vs Diversified Financial Services Industry
For the Diversified Financial Services industry and Financial Services sector, Brooker Group's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Brooker Group's Price-to-Projected-FCF falls into.
Brooker Group 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.
* 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 ฿0.28 mean?
Brooker Group (BKK:BTC-R) has a Intrinsic Value: Projected FCF of ฿0.28 as of Jul. 19, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Brooker Group and its competitors. This is 75% below median its historical median of 1.10. Over the past decade, Brooker Group's Intrinsic Value: Projected FCF has ranged from 0.35 to 2.80. According to the industry distribution chart, Brooker Group ranks #54 out of 90 companies in the Diversified Financial Services industry, placing it in the top 60%.
Is Brooker Group's Intrinsic Value: Projected FCF too high?
Brooker Group's current Intrinsic Value: Projected FCF of ฿0.28 is 75% below median its 10-year median of 1.10. Over the past 10 years, this metric has ranged from a low of 0.35 to a high of 2.80. Based on the distribution chart, Brooker Group ranks #54 out of 90 companies in the Diversified Financial Services industry, which is below the industry midpoint. Overall, Brooker Group has a GF Score™ of 37/100, reflecting its overall financial health beyond just this single metric.
How does Brooker Group's Intrinsic Value: Projected FCF compare to VOYA and FRHC?
According to the Diversified Financial Services industry distribution chart, Brooker Group ranks #54 out of 90 companies for Intrinsic Value: Projected FCF. This places Brooker Group in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.10. Historically, Brooker Group's own Intrinsic Value: Projected FCF has ranged from 0.35 to 2.80 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 a Diversified Financial Services company?
The median Intrinsic Value: Projected FCF among Diversified Financial Services companies is 1.10, based on 90 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 Brooker Group and its competitors. For the Diversified Financial Services industry, the median Intrinsic Value: Projected FCF is 1.10 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Brooker Group's current Intrinsic Value: Projected FCF is ฿0.28, which is 75% below median its own 10-year median of 1.10. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Brooker Group stock overvalued right now?
Brooker Group (BKK:BTC-R) has a current Intrinsic Value: Projected FCF of ฿0.28. The stock's GF Value™ is ฿0.65, compared to a current price of ฿0.40 — trading 38.5% below its estimated fair value. The current Intrinsic Value: Projected FCF is ฿0.28, which is 75% below median its 10-year median of 1.10. Brooker Group's overall GF Score™ is 37/100 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 Brooker Group (BKK:BTC-R), the current Intrinsic Value: Projected FCF is ฿0.28 as of Jul. 19, 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 Brooker Group (BKK:BTC-R) Overvalued in 2026?
Based on GuruFocus' analysis, Brooker Group stock appears to be undervalued.
The current stock price of ฿0.40 is trading 38.5% below its estimated GF Value™ of ฿0.65.
Key valuation signals for BKK:BTC-R:
Intrinsic Value: Projected FCF: ฿0.28 (75% below median its 10-year median of 1.10)
GF Value™: ฿0.65 vs. price of ฿0.40 (38.5% below fair value)
No single metric tells the full story. See the BKK:BTC-R stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Brooker Group PLC is a Thailand-based company engaged in the business of investments, lending, and provisions related to financial consulting services. The company through its subsidiaries offers business and financial consulting, investments, real estate brokerage and consultancy and offshore capital management services. Its operating segment is as follows: Business Consulting, Investments, Digital Asset. The Business Consulting segment earns the majority of the revenue. The majority of operations of the Company are in Thailand and a foreign country.
37GF Score
Get the complete analysis for BKK:BTC-R
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
BKK:BTC-R has been successfully added to your 
