GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Khon Kaen Sugar Industry PCL (BKK:KSL-R) » Definitions » Intrinsic Value: Projected FCF

Khon Kaen Sugar Industry PCL (BKK:KSL-R) Intrinsic Value: Projected FCF : ฿4.52 (As of Jul. 10, 2025)


View and export this data going back to 2005. Start your Free Trial

What is Khon Kaen Sugar Industry PCL Intrinsic Value: Projected FCF?

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 (2025-07-10), Khon Kaen Sugar Industry PCL's Intrinsic Value: Projected FCF is ฿4.52. The stock price of Khon Kaen Sugar Industry PCL is ฿1.40. Therefore, Khon Kaen Sugar Industry PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

The historical rank and industry rank for Khon Kaen Sugar Industry PCL's Intrinsic Value: Projected FCF or its related term are showing as below:

BKK:KSL-R' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.23   Med: 0.81   Max: 6.43
Current: 0.31

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Khon Kaen Sugar Industry PCL was 6.43. The lowest was 0.23. And the median was 0.81.

BKK:KSL-R's Price-to-Projected-FCF is ranked better than
93.01% of 1288 companies
in the Consumer Packaged Goods industry
Industry Median: 1.045 vs BKK:KSL-R: 0.31

Khon Kaen Sugar Industry PCL Intrinsic Value: Projected FCF Historical Data

The historical data trend for Khon Kaen Sugar 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.

* Premium members only.

Khon Kaen Sugar Industry PCL Intrinsic Value: Projected FCF Chart

Khon Kaen Sugar Industry PCL Annual Data
Trend Oct15 Oct16 Oct17 Oct18 Oct19 Oct20 Oct21 Oct22 Oct23 Oct24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.46 5.03 4.87 7.20 10.82

Khon Kaen Sugar Industry PCL Quarterly Data
Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25
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 5.35 13.38 10.82 5.07 4.39

Competitive Comparison of Khon Kaen Sugar Industry PCL's Intrinsic Value: Projected FCF

For the Confectioners subindustry, Khon Kaen Sugar 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.


Khon Kaen Sugar Industry PCL's Price-to-Projected-FCF Distribution in the Consumer Packaged Goods Industry

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

* The bar in red indicates where Khon Kaen Sugar Industry PCL's Price-to-Projected-FCF falls into.


;
;

Khon Kaen Sugar 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 Khon Kaen Sugar Industry PCL's Free Cash Flow(6 year avg) = ฿286.34.

Khon Kaen Sugar 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 (Apr25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*286.33648+21651.995*0.8)/4469.697
=4.49

* 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.


Khon Kaen Sugar Industry PCL  (BKK:KSL-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.

Khon Kaen Sugar 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
=1.40/4.4852301989041
=0.31

* 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.


Khon Kaen Sugar Industry PCL Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Khon Kaen Sugar Industry PCL's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Khon Kaen Sugar Industry PCL Business Description

Traded in Other Exchanges
Address
Sriayudahya Road, No. 503 K.S.L. Tower, 9th Floor, Thanon Phaya Thai Sub-District, Ratchathewi District, Bangkok, THA, 10400
Khon Kaen Sugar Industry PCL manufactures and distributes sugar and molasses in Thailand. It also sells the byproducts of its sugar production, including ethanol that it sells to oil companies and electricity that it sells to the Electricity Generating Authority of Thailand, which has a monopoly in Thailand's electrical energy market and is the country's power producer. The company has three operating segments - Manufacture and Distribution of Sugar and Molasses, Manufacture and Sale of Electricity, and Real Estate Rental. The company generates the majority of its revenue from the Manufacture and Distribution of Sugar and Molasses. In addition to Thailand, the company sells its products in Laos and Cambodia.

Khon Kaen Sugar Industry PCL Headlines

No Headlines