Chiangmai Frozen Foods PCL (BKK:CM-R) Intrinsic Value: Projected FCF: ฿2.58 (As of Aug. 30, 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:CM-R Chiangmai Frozen Foods PCL BKK:CM-R
64 GF Score
Price ฿1.57
GF Value ฿1.71
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Chiangmai Frozen Foods PCL Intrinsic Value: Projected FCF?

Chiangmai Frozen Foods PCL BKK:CM-R 64 Intrinsic Value: Projected FCF is ฿2.58 as of Aug. 30, 2026. GuruFocus rates BKK:CM-R with a GF Score™ of 64/100 and a GF Value™ of ฿1.71 (Fairly Valued). The stock has 4 warning signs investors should review. Among 1,323 Consumer Packaged Goods companies, Chiangmai Frozen Foods PCL ranks better than 72.86% 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 (2026-08-30), Chiangmai Frozen Foods PCL's Intrinsic Value: Projected FCF is ฿2.58. The stock price of Chiangmai Frozen Foods PCL is ฿1.57. Therefore, Chiangmai Frozen Foods PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

The historical rank and industry rank for Chiangmai Frozen Foods PCL's Intrinsic Value: Projected FCF or its related term are showing as below:

BKK:CM-R' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.42   Med: 0.72   Max: 1.92
Current: 0.61

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Chiangmai Frozen Foods PCL was 1.92. The lowest was 0.42. And the median was 0.72.

BKK:CM-R's Price-to-Projected-FCF is ranked better than
72.86% of 1323 companies
in the Consumer Packaged Goods industry
Industry Median: 1.02 vs BKK:CM-R: 0.61

Chiangmai Frozen Foods PCL  (BKK:CM-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.

Chiangmai Frozen Foods 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
=1.57/2.5799312804488
=0.61

* 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.


Chiangmai Frozen Foods PCL Intrinsic Value: Projected FCF Related Terms


Chiangmai Frozen Foods PCL Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Chiangmai Frozen Foods 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.

Chiangmai Frozen Foods PCL Intrinsic Value: Projected FCF Chart

Chiangmai Frozen Foods 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 3.46 2.96 3.48 4.50 3.47

Chiangmai Frozen Foods 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 4.01 3.64 3.47 2.57 2.65

BKK:CM-R vs KHC, GIS: Intrinsic Value: Projected FCF Comparison

For the Packaged Foods subindustry, Chiangmai Frozen Foods 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.


Chiangmai Frozen Foods PCL Price-to-Projected-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Chiangmai Frozen Foods PCL's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Chiangmai Frozen Foods PCL's Price-to-Projected-FCF falls into.


BKK:CM-R
64GF Score
Chiangmai Frozen Foods PCL BKK:CM-R
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Chiangmai Frozen Foods 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 Chiangmai Frozen Foods PCL's Free Cash Flow(6 year avg) = ฿-3.57.

Chiangmai Frozen Foods 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*-3.5728+1271.681*0.8)/381.146
=2.58

* 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 ฿2.58 mean?
Chiangmai Frozen Foods PCL (BKK:CM-R) has a Intrinsic Value: Projected FCF of ฿2.58 as of Aug. 30, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Chiangmai Frozen Foods PCL and its competitors. According to the industry distribution chart, Chiangmai Frozen Foods PCL ranks #359 out of 1323 companies in the Consumer Packaged Goods industry, placing it in the top 27.1%.
Is Chiangmai Frozen Foods PCL's Intrinsic Value: Projected FCF too high?
Chiangmai Frozen Foods PCL's current Intrinsic Value: Projected FCF is ฿2.58. Based on the distribution chart, Chiangmai Frozen Foods PCL ranks #359 out of 1323 companies in the Consumer Packaged Goods industry, which is above the industry midpoint. Overall, Chiangmai Frozen Foods PCL has a GF Score™ of 64/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Chiangmai Frozen Foods PCL's Intrinsic Value: Projected FCF compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, Chiangmai Frozen Foods PCL ranks #359 out of 1323 companies for Intrinsic Value: Projected FCF. This puts Chiangmai Frozen Foods PCL in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.02. 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 Consumer Packaged Goods company?
The median Intrinsic Value: Projected FCF among Consumer Packaged Goods companies is 1.02, based on 1,323 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 Chiangmai Frozen Foods PCL and its competitors. For the Consumer Packaged Goods industry, the median Intrinsic Value: Projected FCF is 1.02 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Chiangmai Frozen Foods PCL's current Intrinsic Value: Projected FCF is ฿2.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Chiangmai Frozen Foods PCL stock overvalued right now?
Based on GuruFocus' analysis, Chiangmai Frozen Foods PCL (BKK:CM-R) is currently considered Fairly Valued. The stock's GF Value™ is ฿1.71, compared to a current price of ฿1.57 — trading 8.2% below its estimated fair value. The current Intrinsic Value: Projected FCF is ฿2.58. Chiangmai Frozen Foods PCL's overall GF Score™ is 64/100 with 4 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 Chiangmai Frozen Foods PCL (BKK:CM-R), the current Intrinsic Value: Projected FCF is ฿2.58 as of Aug. 30, 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 Chiangmai Frozen Foods PCL (BKK:CM-R) Overvalued in 2026?

Based on GuruFocus' analysis, Chiangmai Frozen Foods PCL stock appears to be undervalued. The current stock price of ฿1.57 is trading 8.2% below its estimated GF Value™ of ฿1.71. GuruFocus considers Chiangmai Frozen Foods PCL to be Fairly Valued.

Key valuation signals for BKK:CM-R:

  • Intrinsic Value: Projected FCF: ฿2.58
  • GF Value™: ฿1.71 vs. price of ฿1.57 (8.2% below fair value)
  • GF Score™: 64/100 with 4 warning signs

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


Chiangmai Frozen Foods PCL Business Description

Other Exchanges CM:Thailand
Address Surawongse road, 149/34, Floor 3rd-4th, Soi Anglo Plaza, Surawongse, Bangrak, Bangkok, THA, 10500
Chiangmai Frozen Foods PCL is a Thailand-based company. It is engaged in the business of manufacturing and exporting frozen vegetables. Its product line consists of Soybeans, Green beans, Sweet corn, Baby corn, and Mixed vegetables. Geographically the company sells its products in Thailand and also exports it to other countries, of which key revenue is generated from the export sales.
64GF Score

Get the complete analysis for BKK:CM-R

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

฿1.57
Price
฿1.71
GF Value