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.
Copperwired PCLBKK:CPW-R 88 Intrinsic Value: Projected FCF is ฿4.54 as of Jul. 22, 2026, which is 100% below its 10-year median of 0.46. GuruFocus rates BKK:CPW-R with a GF Score™ of 88/100 and a GF Value™ of ฿2.60. The stock has 4 warning signs investors should review. Among 1,711 Hardware companies, Copperwired PCL ranks better than 88.84% 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 (2026-07-22), Copperwired PCL's Intrinsic Value: Projected FCF is ฿4.54. The stock price of Copperwired PCL is ฿2.10. Therefore, Copperwired PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.
The historical rank and industry rank for Copperwired PCL's Intrinsic Value: Projected FCF or its related term are showing as below:
BKK:CPW-R'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.35 Med: 0.46 Max: 0.78
Current: 0.46
During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Copperwired PCL was 0.78. The lowest was 0.35. And the median was 0.46.
BKK:CPW-R's Price-to-Projected-FCF is ranked better than 88.84% of 1711
companies
in the Hardware industry
Industry Median: 1.65
vs BKK:CPW-R: 0.46
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.
Copperwired 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
=
2.10
/
5.4542504927438
=
0.39
* 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.
Copperwired PCL Intrinsic Value: Projected FCF Related Terms
Copperwired PCL Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Copperwired 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.
BKK:CPW-R vs SNX, ARW, AVT: Intrinsic Value: Projected FCF Comparison
For the Electronics & Computer Distribution subindustry, Copperwired 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.
Copperwired PCL Price-to-Projected-FCF vs Hardware Industry
For the Hardware industry and Technology sector, Copperwired PCL's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Copperwired PCL's Price-to-Projected-FCF falls into.
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 ฿4.54 mean?
Copperwired PCL (BKK:CPW-R) has a Intrinsic Value: Projected FCF of ฿4.54 as of Jul. 22, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Copperwired PCL and its competitors. This is 887% above median its historical median of 0.46. Over the past decade, Copperwired PCL's Intrinsic Value: Projected FCF has ranged from 0.35 to 0.78. According to the industry distribution chart, Copperwired PCL ranks #191 out of 1711 companies in the Hardware industry, placing it in the top 11.2%.
Is Copperwired PCL's Intrinsic Value: Projected FCF too high?
Copperwired PCL's current Intrinsic Value: Projected FCF of ฿4.54 is 887% above median its 10-year median of 0.46. Over the past 10 years, this metric has ranged from a low of 0.35 to a high of 0.78. Based on the distribution chart, Copperwired PCL ranks #191 out of 1711 companies in the Hardware industry, which is in the top quartile — a strong position relative to peers. Overall, Copperwired PCL has a GF Score™ of 88/100, reflecting its overall financial health beyond just this single metric.
How does Copperwired PCL's Intrinsic Value: Projected FCF compare to SNX and ARW?
According to the Hardware industry distribution chart, Copperwired PCL ranks #191 out of 1711 companies for Intrinsic Value: Projected FCF. This places Copperwired PCL in the top 11% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.65. Historically, Copperwired PCL's own Intrinsic Value: Projected FCF has ranged from 0.35 to 0.78 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 Hardware company?
The median Intrinsic Value: Projected FCF among Hardware companies is 1.65, based on 1,711 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 Copperwired PCL and its competitors. For the Hardware industry, the median Intrinsic Value: Projected FCF is 1.65 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Copperwired PCL's current Intrinsic Value: Projected FCF is ฿4.54, which is 887% above median its own 10-year median of 0.46. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Copperwired PCL stock overvalued right now?
Copperwired PCL (BKK:CPW-R) has a current Intrinsic Value: Projected FCF of ฿4.54. The stock's GF Value™ is ฿2.60, compared to a current price of ฿2.10 — trading 19.2% below its estimated fair value. The current Intrinsic Value: Projected FCF is ฿4.54, which is 887% above median its 10-year median of 0.46. Copperwired PCL's overall GF Score™ is 88/100 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 Copperwired PCL (BKK:CPW-R), the current Intrinsic Value: Projected FCF is ฿4.54 as of Jul. 22, 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 Copperwired PCL (BKK:CPW-R) Overvalued in 2026?
Based on GuruFocus' analysis, Copperwired PCL stock appears to be undervalued.
The current stock price of ฿2.10 is trading 19.2% below its estimated GF Value™ of ฿2.60.
Key valuation signals for BKK:CPW-R:
Intrinsic Value: Projected FCF: ฿4.54 (887% above median its 10-year median of 0.46)
GF Value™: ฿2.60 vs. price of ฿2.10 (19.2% below fair value)
No single metric tells the full story. See the BKK:CPW-R stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
BKK:CPW-R has been successfully added to your 
