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.
Metro Systems PCLBKK:MSC-R 65 Intrinsic Value: Projected FCF is ฿15.65 as of Jul. 31, 2026, which is 100% below its 10-year median of 0.77. GuruFocus rates BKK:MSC-R with a GF Score™ of 65/100 and a GF Value™ of ฿9.46. The stock has 7 warning signs investors should review. Among 1,704 Hardware companies, Metro Systems PCL ranks better than 87.79% 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), Metro Systems PCL's Intrinsic Value: Projected FCF is ฿15.65. The stock price of Metro Systems PCL is ฿7.70. Therefore, Metro Systems PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.
The historical rank and industry rank for Metro Systems PCL's Intrinsic Value: Projected FCF or its related term are showing as below:
BKK:MSC-R'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.4 Med: 0.77 Max: 1.27
Current: 0.49
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Metro Systems PCL was 1.27. The lowest was 0.40. And the median was 0.77.
BKK:MSC-R's Price-to-Projected-FCF is ranked better than 87.79% of 1704
companies
in the Hardware industry
Industry Median: 1.54
vs BKK:MSC-R: 0.49
Metro Systems PCL (BKK:MSC-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.
Metro Systems 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
=
7.70
/
12.090700897762
=
0.64
* 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.
Metro Systems PCL Intrinsic Value: Projected FCF Related Terms
Metro Systems PCL Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Metro Systems 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.
Metro Systems PCL Intrinsic Value: Projected FCF Chart
BKK:MSC-R vs SNX, ARW, AVT: Intrinsic Value: Projected FCF Comparison
For the Electronics & Computer Distribution subindustry, Metro Systems 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.
Metro Systems PCL Price-to-Projected-FCF vs Hardware Industry
For the Hardware industry and Technology sector, Metro Systems PCL's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Metro Systems PCL's Price-to-Projected-FCF falls into.
Metro Systems 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 ฿15.65 mean?
Metro Systems PCL (BKK:MSC-R) has a Intrinsic Value: Projected FCF of ฿15.65 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 Metro Systems PCL and its competitors. This is 1932% above median its historical median of 0.77. Over the past decade, Metro Systems PCL's Intrinsic Value: Projected FCF has ranged from 0.40 to 1.27. According to the industry distribution chart, Metro Systems PCL ranks #208 out of 1704 companies in the Hardware industry, placing it in the top 12.2%.
Is Metro Systems PCL's Intrinsic Value: Projected FCF too high?
Metro Systems PCL's current Intrinsic Value: Projected FCF of ฿15.65 is 1932% above median its 10-year median of 0.77. Over the past 10 years, this metric has ranged from a low of 0.40 to a high of 1.27. Based on the distribution chart, Metro Systems PCL ranks #208 out of 1704 companies in the Hardware industry, which is in the top quartile — a strong position relative to peers. Overall, Metro Systems PCL has a GF Score™ of 65/100, reflecting its overall financial health beyond just this single metric.
How does Metro Systems PCL's Intrinsic Value: Projected FCF compare to SNX and ARW?
According to the Hardware industry distribution chart, Metro Systems PCL ranks #208 out of 1704 companies for Intrinsic Value: Projected FCF. This places Metro Systems PCL in the top 12% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.54. Historically, Metro Systems PCL's own Intrinsic Value: Projected FCF has ranged from 0.40 to 1.27 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 Hardware company?
The median Intrinsic Value: Projected FCF among Hardware companies is 1.54, based on 1,704 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 Metro Systems PCL and its competitors. For the Hardware industry, the median Intrinsic Value: Projected FCF is 1.54 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Metro Systems PCL's current Intrinsic Value: Projected FCF is ฿15.65, which is 1932% above median its own 10-year median of 0.77. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Metro Systems PCL stock overvalued right now?
Metro Systems PCL (BKK:MSC-R) has a current Intrinsic Value: Projected FCF of ฿15.65. The stock's GF Value™ is ฿9.46, compared to a current price of ฿7.70 — trading 18.6% below its estimated fair value. The current Intrinsic Value: Projected FCF is ฿15.65, which is 1932% above median its 10-year median of 0.77. Metro Systems PCL's overall GF Score™ is 65/100 with 7 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 Metro Systems PCL (BKK:MSC-R), the current Intrinsic Value: Projected FCF is ฿15.65 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.
Is Metro Systems PCL (BKK:MSC-R) Overvalued in 2026?
Based on GuruFocus' analysis, Metro Systems PCL stock appears to be undervalued.
The current stock price of ฿7.70 is trading 18.6% below its estimated GF Value™ of ฿9.46.
Key valuation signals for BKK:MSC-R:
Intrinsic Value: Projected FCF: ฿15.65 (1932% above median its 10-year median of 0.77)
GF Value™: ฿9.46 vs. price of ฿7.70 (18.6% below fair value)
No single metric tells the full story. See the BKK:MSC-R stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Metro Systems Corp PCL is a Thailand-based company. Together with its subsidiaries, the company is engaged in trading computers and equipment, software, supplies, office equipment, and related services. It operates in four segments namely Sales computers and equipment, Sales and installation software, Sales supplies and office equipment, and Rental and other services. It derives key revenue from the Sales and installation software. Some of its product includes Systems and servers, Supplies and peripherals, E-Business Solution, Software, and Services.
65GF Score
Get the complete analysis for BKK:MSC-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:MSC-R has been successfully added to your 
