FNS Holdings PCL (BKK:FNS-R) Intrinsic Value: Projected FCF: ฿-19.23 (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:FNS-R FNS Holdings PCL BKK:FNS-R
21 GF Score
Price ฿0.62
GF Value ฿2.23
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is FNS Holdings PCL Intrinsic Value: Projected FCF?

FNS Holdings PCL BKK:FNS-R 21 Intrinsic Value: Projected FCF is ฿-19.23 as of Aug. 29, 2026. GuruFocus rates BKK:FNS-R with a GF Score™ of 21/100 and a GF Value™ of ฿2.23 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 1,213 Asset Management companies, FNS Holdings PCL ranks worse than 82440.15% 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), FNS Holdings PCL's Intrinsic Value: Projected FCF is ฿-19.23. The stock price of FNS Holdings PCL is ฿0.61952. Therefore, FNS Holdings PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of FNS Holdings PCL was 29.23. The lowest was 0.33. And the median was 1.68.

BKK:FNS-R's Price-to-Projected-FCF is not ranked *
in the Asset Management industry.
Industry Median: 0.91
* Ranked among companies with meaningful Price-to-Projected-FCF only.

FNS Holdings PCL  (BKK:FNS-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.

FNS Holdings 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
=0.61952/-17.074184715097
=

* 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.


FNS Holdings PCL Intrinsic Value: Projected FCF Related Terms


FNS Holdings PCL Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for FNS Holdings 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.

FNS Holdings PCL Intrinsic Value: Projected FCF Chart

FNS Holdings 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 2.42 3.07 1.76 -17.74 -19.48

FNS Holdings 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 -18.66 -17.19 -19.48 -18.48 -17.77

BKK:FNS-R vs BLK, BX, KKR: Intrinsic Value: Projected FCF Comparison

For the Asset Management subindustry, FNS Holdings 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.


FNS Holdings PCL Price-to-Projected-FCF vs Asset Management Industry

For the Asset Management industry and Financial Services sector, FNS Holdings PCL's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where FNS Holdings PCL's Price-to-Projected-FCF falls into.


BKK:FNS-R
21GF Score
FNS Holdings PCL BKK:FNS-R
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

FNS Holdings 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 FNS Holdings PCL's Free Cash Flow(6 year avg) = ฿-982.47.

FNS Holdings 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*-982.46704+890.703*0.8)/506.078
=-17.07

* 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 ฿-19.23 mean?
FNS Holdings PCL (BKK:FNS-R) has a Intrinsic Value: Projected FCF of ฿-19.23 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 FNS Holdings PCL and its competitors. According to the industry distribution chart, FNS Holdings PCL ranks #999999 out of 1213 companies in the Asset Management industry.
Is FNS Holdings PCL's Intrinsic Value: Projected FCF too high?
FNS Holdings PCL's current Intrinsic Value: Projected FCF is ฿-19.23. Based on the distribution chart, FNS Holdings PCL ranks #999999 out of 1213 companies in the Asset Management industry, which is in the bottom quartile relative to peers. Overall, FNS Holdings PCL has a GF Score™ of 21/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does FNS Holdings PCL's Intrinsic Value: Projected FCF compare to BLK and BX?
According to the Asset Management industry distribution chart, FNS Holdings PCL ranks #999999 out of 1213 companies for Intrinsic Value: Projected FCF. This places FNS Holdings PCL in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.91. 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 an Asset Management company?
The median Intrinsic Value: Projected FCF among Asset Management companies is 0.91, based on 1,213 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 FNS Holdings PCL and its competitors. For the Asset Management industry, the median Intrinsic Value: Projected FCF is 0.91 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. FNS Holdings PCL's current Intrinsic Value: Projected FCF is ฿-19.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is FNS Holdings PCL stock overvalued right now?
Based on GuruFocus' analysis, FNS Holdings PCL (BKK:FNS-R) is currently considered Possible Value Trap. The stock's GF Value™ is ฿2.23, compared to a current price of ฿0.62 — trading 72.2% below its estimated fair value. The current Intrinsic Value: Projected FCF is ฿-19.23. FNS Holdings PCL's overall GF Score™ is 21/100 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 FNS Holdings PCL (BKK:FNS-R), the current Intrinsic Value: Projected FCF is ฿-19.23 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 FNS Holdings PCL (BKK:FNS-R) Overvalued in 2026?

Based on GuruFocus' analysis, FNS Holdings PCL stock appears to be undervalued. The current stock price of ฿0.62 is trading 72.2% below its estimated GF Value™ of ฿2.23. GuruFocus considers FNS Holdings PCL to be Possible Value Trap.

Key valuation signals for BKK:FNS-R:

  • Intrinsic Value: Projected FCF: ฿-19.23
  • GF Value™: ฿2.23 vs. price of ฿0.62 (72.2% below fair value)
  • GF Score™: 21/100 with 5 warning signs

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


FNS Holdings PCL Business Description

Other Exchanges FNS:Thailand
Address 48/45 North Sathorn Road, TISCO Tower, 20th Floor, Suriyawong, Bangrak, Bangkok, THA, 10500
FNS Holdings PCL is a Thailand-based company engaged in investing in and providing finance and management advisory services to its affiliated and related parties, property development for sale including land, land and house, construction for the Group's projects, building and parking rental, and health and wellness center. The company operates through business segments which are Investment, advisory and management business (Real estate, Rental warehouse, factory and others, Property management) and Health and wellness center. The majority of revenue is from the Health and wellness center segment. Geographically, the company operates only in Thailand.
21GF Score

Get the complete analysis for BKK:FNS-R

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

฿0.62
Price
฿2.23
GF Value