Major Cineplex Group (BKK:MAJOR-R) Intrinsic Value: Projected FCF: ฿8.82 (As of Aug. 26, 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:MAJOR-R Major Cineplex Group PLC BKK:MAJOR-R
63 GF Score
Price ฿7.04
GF Value ฿12.24
Valuation Possible Value Trap
! 6 Warning Signs
View Full Analysis

What is Major Cineplex Group Intrinsic Value: Projected FCF?

Major Cineplex Group BKK:MAJOR-R -3.96% 63 Intrinsic Value: Projected FCF is ฿8.82 as of Aug. 26, 2026. GuruFocus rates BKK:MAJOR-R with a GF Score™ of 63/100 and a GF Value™ of ฿12.24 (Possible Value Trap). The stock has 6 warning signs investors should review. Among 617 Media - Diversified companies, Major Cineplex Group ranks better than 51.54% 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 (2026-08-26), Major Cineplex Group's Intrinsic Value: Projected FCF is ฿8.82. The stock price of Major Cineplex Group is ฿7.0406. Therefore, Major Cineplex Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

The historical rank and industry rank for Major Cineplex Group's Intrinsic Value: Projected FCF or its related term are showing as below:

BKK:MAJOR-R' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.69   Med: 1.58   Max: 3.12
Current: 0.8

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Major Cineplex Group was 3.12. The lowest was 0.69. And the median was 1.58.

BKK:MAJOR-R's Price-to-Projected-FCF is ranked better than
51.54% of 617 companies
in the Media - Diversified industry
Industry Median: 0.81 vs BKK:MAJOR-R: 0.80

Major Cineplex Group  (BKK:MAJOR-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.

Major Cineplex Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=7.0406/8.9649019891573
=0.79

* 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.


Major Cineplex Group Intrinsic Value: Projected FCF Related Terms


Major Cineplex Group Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Major Cineplex Group'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.

Major Cineplex Group Intrinsic Value: Projected FCF Chart

Major Cineplex Group 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 12.59 10.83 10.97 11.31 10.86

Major Cineplex Group 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 11.37 8.54 10.86 7.91 9.52

BKK:MAJOR-R vs NFLX, DIS, WBD: Intrinsic Value: Projected FCF Comparison

For the Entertainment subindustry, Major Cineplex Group'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.


Major Cineplex Group Price-to-Projected-FCF vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Major Cineplex Group's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Major Cineplex Group's Price-to-Projected-FCF falls into.


BKK:MAJOR-R
63GF Score
Major Cineplex Group PLC BKK:MAJOR-R
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Major Cineplex Group 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 Major Cineplex Group's Free Cash Flow(6 year avg) = ฿197.64.

Major Cineplex Group'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)
=(14.862653310476*197.64048+4476.372*0.8)/727.120
=8.96

* 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 ฿8.82 mean?
Major Cineplex Group (BKK:MAJOR-R) has a Intrinsic Value: Projected FCF of ฿8.82 as of Aug. 26, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Major Cineplex Group and its competitors. According to the industry distribution chart, Major Cineplex Group ranks #299 out of 617 companies in the Media - Diversified industry, placing it in the top 48.5%.
Is Major Cineplex Group's Intrinsic Value: Projected FCF too high?
Major Cineplex Group's current Intrinsic Value: Projected FCF is ฿8.82. Based on the distribution chart, Major Cineplex Group ranks #299 out of 617 companies in the Media - Diversified industry, which is above the industry midpoint. Overall, Major Cineplex Group has a GF Score™ of 63/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Major Cineplex Group's Intrinsic Value: Projected FCF compare to NFLX and DIS?
According to the Media - Diversified industry distribution chart, Major Cineplex Group ranks #299 out of 617 companies for Intrinsic Value: Projected FCF. This puts Major Cineplex Group in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.81. 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 Media - Diversified company?
The median Intrinsic Value: Projected FCF among Media - Diversified companies is 0.81, based on 617 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 Major Cineplex Group and its competitors. For the Media - Diversified industry, the median Intrinsic Value: Projected FCF is 0.81 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Major Cineplex Group's current Intrinsic Value: Projected FCF is ฿8.82. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Major Cineplex Group stock overvalued right now?
Based on GuruFocus' analysis, Major Cineplex Group (BKK:MAJOR-R) is currently considered Possible Value Trap. The stock's GF Value™ is ฿12.24, compared to a current price of ฿7.04 — trading 42.5% below its estimated fair value. The current Intrinsic Value: Projected FCF is ฿8.82. Major Cineplex Group's overall GF Score™ is 63/100 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 Major Cineplex Group (BKK:MAJOR-R), the current Intrinsic Value: Projected FCF is ฿8.82 as of Aug. 26, 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 Major Cineplex Group (BKK:MAJOR-R) Overvalued in 2026?

Based on GuruFocus' analysis, Major Cineplex Group stock appears to be undervalued. The current stock price of ฿7.04 is trading 42.5% below its estimated GF Value™ of ฿12.24. GuruFocus considers Major Cineplex Group to be Possible Value Trap.

Key valuation signals for BKK:MAJOR-R:

  • Intrinsic Value: Projected FCF: ฿8.82
  • GF Value™: ฿12.24 vs. price of ฿7.04 (42.5% below fair value)
  • GF Score™: 63/100 with 6 warning signs

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


Major Cineplex Group Business Description

Other Exchanges MAJOR:Thailand
Address 1839, 1839/1-6 Phaholyothin Road, Ladyao, Jatujak, Bangkok, THA, 10900
Major Cineplex Group PLC is a diversified media company predominantly engaged in the operation of cinemas. The company's reportable segments include the Cinema business, Advertising business, Bowling and Karaoke business, Rental and Services business, and Movie content business. The cinema business segment, which generates maximum revenue, owns and manages several chains of movie theaters and brands. The advertising and media business offers on-screen advertising and media solutions. The bowling and karaoke services offer their namesake services in branded outlets. The rental and services business leases real estate space, and the movie content segment funds, produces, and distributes feature film content, as well as content on the home video market.
63GF Score

Get the complete analysis for BKK:MAJOR-R

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

฿7.04
Price
฿12.24
GF Value