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 MK Restaurant Group PCL's Intrinsic Value: Projected FCF or its related term are showing as below:
BKK:M-R'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.31 Med: 1.54 Max: 4.72
Current: 0.48
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of MK Restaurant Group PCL was 4.72. The lowest was 0.31. And the median was 1.54.
BKK:M-R's Price-to-Projected-FCF is ranked better than 73.42% of 237
companies
in the Restaurants industry
Industry Median: 1.1
vs BKK:M-R: 0.48
MK Restaurant Group PCL (BKK:M-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.
MK Restaurant 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
=
21.21691
/
44.632991549713
=
0.48
* 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.
MK Restaurant Group PCL Intrinsic Value: Projected FCF Related Terms
MK Restaurant Group PCL Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for MK Restaurant Group 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.
MK Restaurant Group PCL Intrinsic Value: Projected FCF Chart
BKK:M-R vs MCD, SBUX, YUM: Intrinsic Value: Projected FCF Comparison
For the Restaurants subindustry, MK Restaurant 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.
MK Restaurant Group PCL Price-to-Projected-FCF vs Restaurants Industry
For the Restaurants industry and Consumer Cyclical sector, MK Restaurant Group PCL's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where MK Restaurant Group PCL's Price-to-Projected-FCF falls into.
MK Restaurant 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 ฿44.25 mean?
MK Restaurant Group PCL (BKK:M-R) has a Intrinsic Value: Projected FCF of ฿44.25 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 MK Restaurant Group PCL and its competitors. According to the industry distribution chart, MK Restaurant Group PCL ranks #63 out of 237 companies in the Restaurants industry, placing it in the top 26.6%.
Is MK Restaurant Group PCL's Intrinsic Value: Projected FCF too high?
MK Restaurant Group PCL's current Intrinsic Value: Projected FCF is ฿44.25. Based on the distribution chart, MK Restaurant Group PCL ranks #63 out of 237 companies in the Restaurants industry, which is above the industry midpoint. Overall, MK Restaurant Group PCL has a GF Score™ of 94/100, reflecting its overall financial health beyond just this single metric.
How does MK Restaurant Group PCL's Intrinsic Value: Projected FCF compare to MCD and SBUX?
According to the Restaurants industry distribution chart, MK Restaurant Group PCL ranks #63 out of 237 companies for Intrinsic Value: Projected FCF. This puts MK Restaurant Group PCL in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.10. 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 Restaurants company?
The median Intrinsic Value: Projected FCF among Restaurants companies is 1.10, based on 237 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 MK Restaurant Group PCL and its competitors. For the Restaurants industry, the median Intrinsic Value: Projected FCF is 1.10 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. MK Restaurant Group PCL's current Intrinsic Value: Projected FCF is ฿44.25. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is MK Restaurant Group PCL stock overvalued right now?
MK Restaurant Group PCL (BKK:M-R) has a current Intrinsic Value: Projected FCF of ฿44.25. The stock's GF Value™ is ฿26.83, compared to a current price of ฿21.22 — trading 20.9% below its estimated fair value. The current Intrinsic Value: Projected FCF is ฿44.25. MK Restaurant Group PCL's overall GF Score™ is 94/100 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 MK Restaurant Group PCL (BKK:M-R), the current Intrinsic Value: Projected FCF is ฿44.25 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 MK Restaurant Group PCL (BKK:M-R) Overvalued in 2026?
Based on GuruFocus' analysis, MK Restaurant Group PCL stock appears to be undervalued.
The current stock price of ฿21.22 is trading 20.9% below its estimated GF Value™ of ฿26.83.
Key valuation signals for BKK:M-R:
Intrinsic Value: Projected FCF: ฿44.25
GF Value™: ฿26.83 vs. price of ฿21.22 (20.9% below fair value)
No single metric tells the full story. See the BKK:M-R stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
MK Restaurant Group PCL operates in Suki, Thai, and Japanese restaurants in Thailand under brand names including MK, Siam, Yayoi, Miyazaki, and Hakata. The company also has a franchise agreement with Plenus-MK Limited for that company to operate franchised Sukiyaki restaurants in Japan. The Group is engaged in two business segments which are restaurant business and other businesses that support restaurant business including training service provider and manufacture and distribution of foods. It generates the majority of its revenue comes from Thailand.
94GF Score
Get the complete analysis for BKK:M-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:M-R has been successfully added to your 
