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.
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.
The historical rank and industry rank for Chai Watana Tannery Group PCL's Intrinsic Value: Projected FCF or its related term are showing as below:
BKK:CWT-R'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.12 Med: 0.38 Max: 11.54
Current: 0.35
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Chai Watana Tannery Group PCL was 11.54. The lowest was 0.12. And the median was 0.38.
BKK:CWT-R's Price-to-Projected-FCF is ranked better than 80.09% of 422
companies
in the Conglomerates industry
Industry Median: 0.875
vs BKK:CWT-R: 0.35
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.
Chai Watana Tannery Group 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
=
0.91
/
2.6880301721792
=
0.34
* 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.
Chai Watana Tannery Group PCL Intrinsic Value: Projected FCF Related Terms
Chai Watana Tannery Group PCL Intrinsic Value: Projected FCF Historical Data
* 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.
Chai Watana Tannery Group PCL Intrinsic Value: Projected FCF Chart
BKK:CWT-R vs MMM, HON: Intrinsic Value: Projected FCF Comparison
For the Conglomerates subindustry, Chai Watana Tannery Group 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.
Chai Watana Tannery Group PCL Price-to-Projected-FCF vs Conglomerates Industry
For the Conglomerates industry and Industrials sector, Chai Watana Tannery Group PCL's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Chai Watana Tannery Group PCL's Price-to-Projected-FCF falls into.
Chai Watana Tannery Group 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.
* 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 ฿2.63 mean?
Chai Watana Tannery Group PCL (BKK:CWT-R) has a Intrinsic Value: Projected FCF of ฿2.63 as of Aug. 28, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Chai Watana Tannery Group PCL and its competitors. According to the industry distribution chart, Chai Watana Tannery Group PCL ranks #84 out of 422 companies in the Conglomerates industry, placing it in the top 19.9%.
Is Chai Watana Tannery Group PCL's Intrinsic Value: Projected FCF too high?
Chai Watana Tannery Group PCL's current Intrinsic Value: Projected FCF is ฿2.63. Based on the distribution chart, Chai Watana Tannery Group PCL ranks #84 out of 422 companies in the Conglomerates industry, which is in the top quartile — a strong position relative to peers. Overall, Chai Watana Tannery Group PCL has a GF Score™ of 33/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Chai Watana Tannery Group PCL's Intrinsic Value: Projected FCF compare to MMM and HON?
According to the Conglomerates industry distribution chart, Chai Watana Tannery Group PCL ranks #84 out of 422 companies for Intrinsic Value: Projected FCF. This places Chai Watana Tannery Group PCL in the top 20% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.88. 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 Conglomerates company?
The median Intrinsic Value: Projected FCF among Conglomerates companies is 0.88, based on 422 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 Chai Watana Tannery Group PCL and its competitors. For the Conglomerates industry, the median Intrinsic Value: Projected FCF is 0.88 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Chai Watana Tannery Group PCL's current Intrinsic Value: Projected FCF is ฿2.63. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Chai Watana Tannery Group PCL stock overvalued right now?
Based on GuruFocus' analysis, Chai Watana Tannery Group PCL (BKK:CWT-R) is currently considered Modestly Overvalued. The stock's GF Value™ is ฿0.72, compared to a current price of ฿0.91 — trading 26.4% above its estimated fair value. The current Intrinsic Value: Projected FCF is ฿2.63. Chai Watana Tannery Group PCL's overall GF Score™ is 33/100 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 Chai Watana Tannery Group PCL (BKK:CWT-R), the current Intrinsic Value: Projected FCF is ฿2.63 as of Aug. 28, 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 Chai Watana Tannery Group PCL (BKK:CWT-R) Overvalued in 2026?
Based on GuruFocus' analysis, Chai Watana Tannery Group PCL stock appears to be overvalued.
The current stock price of ฿0.91 is trading 26.4% above its estimated GF Value™ of ฿0.72.
GuruFocus considers Chai Watana Tannery Group PCL to be Modestly Overvalued.
Key valuation signals for BKK:CWT-R:
Intrinsic Value: Projected FCF: ฿2.63
GF Value™: ฿0.72 vs. price of ฿0.91 (26.4% above fair value)
No single metric tells the full story. See the BKK:CWT-R stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Chai Watana Tannery Group PCL is a Thailand-based company engaged in diversified operations. The group operates through six reportable segments: Tannery Hide, Automotive Leather Cutting, Dog Chewable Toys, Furniture, Renewable Energy, and Design and Distribution of Aluminum Boats and Mini Buses. It generates the majority of its revenue from the Automotive Leather Cutting segment.
33GF Score
Get the complete analysis for BKK:CWT-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:CWT-R has been successfully added to your 
