Millcon Steel PCL (BKK:MILL-R) Intrinsic Value: Projected FCF: ฿-0.60 (As of Jul. 31, 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.

What is Millcon Steel PCL Intrinsic Value: Projected FCF?

Millcon Steel PCL BKK:MILL-R Intrinsic Value: Projected FCF is ฿-0.60 as of Jul. 31, 2026. The stock has 8 warning signs investors should review. Among 450 Steel companies, Millcon Steel PCL ranks worse than 222222% 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 (2026-07-31), Millcon Steel PCL's Intrinsic Value: Projected FCF is ฿-0.60. The stock price of Millcon Steel PCL is ฿0.06. Therefore, Millcon Steel PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Millcon Steel 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 Millcon Steel PCL was 139.03. The lowest was 0.41. And the median was 1.39.

BKK:MILL-R's Price-to-Projected-FCF is not ranked *
in the Steel industry.
Industry Median: 0.7
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Millcon Steel PCL  (BKK:MILL-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.

Millcon Steel 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
=0.06/-0.10326057981331
=

* 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.


Millcon Steel PCL Intrinsic Value: Projected FCF Related Terms


Millcon Steel PCL Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Millcon Steel 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.

Millcon Steel PCL Intrinsic Value: Projected FCF Chart

Millcon Steel PCL Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.26 0.22 0.86 0.97 0.42

Millcon Steel PCL Quarterly Data
Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Mar25 Jun25 Sep25
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 0.29 -1.35 -0.12 0.01 -0.09

BKK:MILL-R vs NUE, STLD, RS: Intrinsic Value: Projected FCF Comparison

For the Steel subindustry, Millcon Steel 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.


Millcon Steel PCL Price-to-Projected-FCF vs Steel Industry

For the Steel industry and Basic Materials sector, Millcon Steel PCL's Price-to-Projected-FCF distribution charts can be found below:

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



Millcon Steel 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 Millcon Steel PCL's Free Cash Flow(6 year avg) = ฿-93.08.

Millcon Steel 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 (Sep25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-93.0768+72.186*0.8)/8022.181
=-0.10

* 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 ฿-0.60 mean?
Millcon Steel PCL (BKK:MILL-R) has a Intrinsic Value: Projected FCF of ฿-0.60 as of Jul. 31, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Millcon Steel PCL and its competitors. Over the past decade, Millcon Steel PCL's Intrinsic Value: Projected FCF has ranged from 0.41 to 139.03. According to the industry distribution chart, Millcon Steel PCL ranks #999999 out of 450 companies in the Steel industry.
Is Millcon Steel PCL's Intrinsic Value: Projected FCF too high?
Millcon Steel PCL's current Intrinsic Value: Projected FCF is ฿-0.60. Over the past 10 years, this metric has ranged from a low of 0.41 to a high of 139.03. Based on the distribution chart, Millcon Steel PCL ranks #999999 out of 450 companies in the Steel industry, which is in the bottom quartile relative to peers.
How does Millcon Steel PCL's Intrinsic Value: Projected FCF compare to NUE and STLD?
According to the Steel industry distribution chart, Millcon Steel PCL ranks #999999 out of 450 companies for Intrinsic Value: Projected FCF. This places Millcon Steel PCL in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.70. Historically, Millcon Steel PCL's own Intrinsic Value: Projected FCF has ranged from 0.41 to 139.03 over the past decade. 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 Steel company?
The median Intrinsic Value: Projected FCF among Steel companies is 0.70, based on 450 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 Millcon Steel PCL and its competitors. For the Steel industry, the median Intrinsic Value: Projected FCF is 0.70 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Millcon Steel PCL's current Intrinsic Value: Projected FCF is ฿-0.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Millcon Steel PCL stock overvalued right now?
Millcon Steel PCL (BKK:MILL-R) has a current Intrinsic Value: Projected FCF of ฿-0.60. The current Intrinsic Value: Projected FCF is ฿-0.60. 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 Millcon Steel PCL (BKK:MILL-R), the current Intrinsic Value: Projected FCF is ฿-0.60 as of Jul. 31, 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.

Millcon Steel PCL Business Description

Other Exchanges MILL:Thailand
Address Banggradee Road, Samaedum, No. 9,11,13 Soi Banggradee 32, Samaedam Sub-district, Bangkhunthian District, Bangkok, THA, 10150
Millcon Steel PCL principal activity is manufacturing and trading of steel. The reportable segments of the company are the Manufacturing segment and Trading segment. The company generates majority of revenue from Manufacturing segment. The vast majority of its revenue comes from the Domestic Market. Its products and services are REINFORCING STEEL BARS, ROUND STEEL BARS, REINFORCING STEEL BARS (THREADED TYPE), WIRE, STEEL PIPE, C-SHAPED STEEL, GALVANIZED STEEL.