Chumporn Palm Oil Industry PCL (BKK:CPI-R) Intrinsic Value: Projected FCF: ฿9.64 (As of Aug. 29, 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:CPI-R Chumporn Palm Oil Industry PCL BKK:CPI-R
69 GF Score
Price ฿3.46
GF Value ฿2.80
! 5 Warning Signs
View Full Analysis

What is Chumporn Palm Oil Industry PCL Intrinsic Value: Projected FCF?

Chumporn Palm Oil Industry PCL BKK:CPI-R 69 Intrinsic Value: Projected FCF is ฿9.64 as of Aug. 29, 2026. GuruFocus rates BKK:CPI-R with a GF Score™ of 69/100 and a GF Value™ of ฿2.80. The stock has 5 warning signs investors should review. Among 1,318 Consumer Packaged Goods companies, Chumporn Palm Oil Industry PCL ranks better than 88.77% 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 (2026-08-29), Chumporn Palm Oil Industry PCL's Intrinsic Value: Projected FCF is ฿9.64. The stock price of Chumporn Palm Oil Industry PCL is ฿3.46. Therefore, Chumporn Palm Oil Industry PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

The historical rank and industry rank for Chumporn Palm Oil Industry PCL's Intrinsic Value: Projected FCF or its related term are showing as below:

BKK:CPI-R' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.23   Med: 0.8   Max: 60.67
Current: 0.36

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Chumporn Palm Oil Industry PCL was 60.67. The lowest was 0.23. And the median was 0.80.

BKK:CPI-R's Price-to-Projected-FCF is ranked better than
88.77% of 1318 companies
in the Consumer Packaged Goods industry
Industry Median: 1.01 vs BKK:CPI-R: 0.36

Chumporn Palm Oil Industry PCL  (BKK:CPI-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.

Chumporn Palm Oil Industry 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
=3.46/9.7038934076483
=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.


Chumporn Palm Oil Industry PCL Intrinsic Value: Projected FCF Related Terms


Chumporn Palm Oil Industry PCL Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Chumporn Palm Oil Industry 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.

Chumporn Palm Oil Industry PCL Intrinsic Value: Projected FCF Chart

Chumporn Palm Oil Industry 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 3.74 7.23 9.43 9.99 10.24

Chumporn Palm Oil Industry 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 13.00 10.75 10.24 9.97 9.87

BKK:CPI-R vs ADM, BG, TSN: Intrinsic Value: Projected FCF Comparison

For the Farm Products subindustry, Chumporn Palm Oil Industry 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.


Chumporn Palm Oil Industry PCL Price-to-Projected-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Chumporn Palm Oil Industry PCL's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Chumporn Palm Oil Industry PCL's Price-to-Projected-FCF falls into.


BKK:CPI-R
69GF Score
Chumporn Palm Oil Industry PCL BKK:CPI-R
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Chumporn Palm Oil Industry 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 Chumporn Palm Oil Industry PCL's Free Cash Flow(6 year avg) = ฿349.91.

Chumporn Palm Oil Industry 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*349.90944+3492.223*0.8)/631.194
=9.70

* 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 ฿9.64 mean?
Chumporn Palm Oil Industry PCL (BKK:CPI-R) has a Intrinsic Value: Projected FCF of ฿9.64 as of Aug. 29, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Chumporn Palm Oil Industry PCL and its competitors. According to the industry distribution chart, Chumporn Palm Oil Industry PCL ranks #148 out of 1318 companies in the Consumer Packaged Goods industry, placing it in the top 11.2%.
Is Chumporn Palm Oil Industry PCL's Intrinsic Value: Projected FCF too high?
Chumporn Palm Oil Industry PCL's current Intrinsic Value: Projected FCF is ฿9.64. Based on the distribution chart, Chumporn Palm Oil Industry PCL ranks #148 out of 1318 companies in the Consumer Packaged Goods industry, which is in the top quartile — a strong position relative to peers. Overall, Chumporn Palm Oil Industry PCL has a GF Score™ of 69/100, reflecting its overall financial health beyond just this single metric.
How does Chumporn Palm Oil Industry PCL's Intrinsic Value: Projected FCF compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, Chumporn Palm Oil Industry PCL ranks #148 out of 1318 companies for Intrinsic Value: Projected FCF. This places Chumporn Palm Oil Industry PCL in the top 11% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.01. 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 1.01, based on 1,318 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 Chumporn Palm Oil Industry PCL and its competitors. For the Consumer Packaged Goods industry, the median Intrinsic Value: Projected FCF is 1.01 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Chumporn Palm Oil Industry PCL's current Intrinsic Value: Projected FCF is ฿9.64. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Chumporn Palm Oil Industry PCL stock overvalued right now?
Chumporn Palm Oil Industry PCL (BKK:CPI-R) has a current Intrinsic Value: Projected FCF of ฿9.64. The stock's GF Value™ is ฿2.80, compared to a current price of ฿3.46 — trading 23.6% above its estimated fair value. The current Intrinsic Value: Projected FCF is ฿9.64. Chumporn Palm Oil Industry PCL's overall GF Score™ is 69/100 with 5 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 Chumporn Palm Oil Industry PCL (BKK:CPI-R), the current Intrinsic Value: Projected FCF is ฿9.64 as of Aug. 29, 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 Chumporn Palm Oil Industry PCL (BKK:CPI-R) Overvalued in 2026?

Based on GuruFocus' analysis, Chumporn Palm Oil Industry PCL stock appears to be overvalued. The current stock price of ฿3.46 is trading 23.6% above its estimated GF Value™ of ฿2.80.

Key valuation signals for BKK:CPI-R:

  • Intrinsic Value: Projected FCF: ฿9.64
  • GF Value™: ฿2.80 vs. price of ฿3.46 (23.6% above fair value)
  • GF Score™: 69/100 with 5 warning signs

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


Chumporn Palm Oil Industry PCL Business Description

Other Exchanges CPI:Thailand
Address No. 296 Moo 2, Phetchkasem Road, Tambon Salui, Ampur Tasae, Salui Sub-District, Thasae District, Chumporn, THA, 86140
Chumporn Palm Oil Industry PCL is principally engaged in the manufacturing and distribution of palm oil products. The company produces and distributes palm oil products to consumer markets. The business operates in segments that include Palm Oil products, Palm seeds, Palm sprouts, coconut sprouts, and Electricity. The sale of palm oil products, palm sprouts, and palm seeds generates the maximum revenue for the company. Geographically, the company operates in Thailand, Singapore, and other regions. The majority of revenue is generated from Thailand.
69GF Score

Get the complete analysis for BKK:CPI-R

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

฿3.46
Price
฿2.80
GF Value