Smart Concrete PCL (BKK:SMART-R) Intrinsic Value: Projected FCF: ฿1.21 (As of Aug. 29, 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:SMART-R Smart Concrete PCL BKK:SMART-R
53 GF Score
Price ฿0.65
GF Value ฿0.49
! 7 Warning Signs
View Full Analysis

What is Smart Concrete PCL Intrinsic Value: Projected FCF?

Smart Concrete PCL BKK:SMART-R -1.52% 53 Intrinsic Value: Projected FCF is ฿1.21 as of Aug. 29, 2026. GuruFocus rates BKK:SMART-R with a GF Score™ of 53/100 and a GF Value™ of ฿0.49. The stock has 7 warning signs investors should review. Among 311 Building Materials companies, Smart Concrete PCL ranks better than 70.42% 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 (2026-08-29), Smart Concrete PCL's Intrinsic Value: Projected FCF is ฿1.21. The stock price of Smart Concrete PCL is ฿0.65. Therefore, Smart Concrete PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

The historical rank and industry rank for Smart Concrete PCL's Intrinsic Value: Projected FCF or its related term are showing as below:

BKK:SMART-R' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.38   Med: 0.79   Max: 1.37
Current: 0.53

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Smart Concrete PCL was 1.37. The lowest was 0.38. And the median was 0.79.

BKK:SMART-R's Price-to-Projected-FCF is ranked better than
70.42% of 311 companies
in the Building Materials industry
Industry Median: 0.8 vs BKK:SMART-R: 0.53

Smart Concrete PCL  (BKK:SMART-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.

Smart Concrete 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
=0.65/1.2126703672192
=0.54

* 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.


Smart Concrete PCL Intrinsic Value: Projected FCF Related Terms


Smart Concrete PCL Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Smart Concrete 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.

Smart Concrete PCL Intrinsic Value: Projected FCF Chart

Smart Concrete PCL 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 0.77 0.85 0.85 1.58 1.39

Smart Concrete PCL Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 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 1.38 1.57 1.33 1.39 1.32

BKK:SMART-R vs CRH, VMC, MLM: Intrinsic Value: Projected FCF Comparison

For the Building Materials subindustry, Smart Concrete 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.


Smart Concrete PCL Price-to-Projected-FCF vs Building Materials Industry

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

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


BKK:SMART-R
53GF Score
Smart Concrete PCL BKK:SMART-R
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Smart Concrete 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 Smart Concrete PCL's Free Cash Flow(6 year avg) = ฿84.00.

Smart Concrete 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 (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*83.9952+579.267*0.8)/1041.567
=1.21

* 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 ฿1.21 mean?
Smart Concrete PCL (BKK:SMART-R) has a Intrinsic Value: Projected FCF of ฿1.21 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 Smart Concrete PCL and its competitors. According to the industry distribution chart, Smart Concrete PCL ranks #92 out of 311 companies in the Building Materials industry, placing it in the top 29.6%.
Is Smart Concrete PCL's Intrinsic Value: Projected FCF too high?
Smart Concrete PCL's current Intrinsic Value: Projected FCF is ฿1.21. Based on the distribution chart, Smart Concrete PCL ranks #92 out of 311 companies in the Building Materials industry, which is above the industry midpoint. Overall, Smart Concrete PCL has a GF Score™ of 53/100, reflecting its overall financial health beyond just this single metric.
How does Smart Concrete PCL's Intrinsic Value: Projected FCF compare to CRH and VMC?
According to the Building Materials industry distribution chart, Smart Concrete PCL ranks #92 out of 311 companies for Intrinsic Value: Projected FCF. This puts Smart Concrete PCL in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.80. 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 Building Materials company?
The median Intrinsic Value: Projected FCF among Building Materials companies is 0.80, based on 311 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 Smart Concrete PCL and its competitors. For the Building Materials industry, the median Intrinsic Value: Projected FCF is 0.80 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Smart Concrete PCL's current Intrinsic Value: Projected FCF is ฿1.21. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Smart Concrete PCL stock overvalued right now?
Smart Concrete PCL (BKK:SMART-R) has a current Intrinsic Value: Projected FCF of ฿1.21. The stock's GF Value™ is ฿0.49, compared to a current price of ฿0.65 — trading 32.7% above its estimated fair value. The current Intrinsic Value: Projected FCF is ฿1.21. Smart Concrete PCL's overall GF Score™ is 53/100 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 Smart Concrete PCL (BKK:SMART-R), the current Intrinsic Value: Projected FCF is ฿1.21 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 Smart Concrete PCL (BKK:SMART-R) Overvalued in 2026?

Based on GuruFocus' analysis, Smart Concrete PCL stock appears to be overvalued. The current stock price of ฿0.65 is trading 32.7% above its estimated GF Value™ of ฿0.49.

Key valuation signals for BKK:SMART-R:

  • Intrinsic Value: Projected FCF: ฿1.21
  • GF Value™: ฿0.49 vs. price of ฿0.65 (32.7% above fair value)
  • GF Score™: 53/100 with 7 warning signs

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


Smart Concrete PCL Business Description

Other Exchanges SMART:Thailand
Address 11 Moo 9 Banbung-Klaeng Road, Tambol Nong-Irun, Amphur Banbung, Chonburi province, Chonburi, THA, 20220
Smart Concrete PCL is engaged in the manufacturing and sale of products related to autoclaved aerated concrete blocks for use in construction. The company's product line includes construction and decorative products, such as lightweight concrete blocks, SmartBlock G4, decorative ventilation blocks, Smart Blocks, and Smart Lintel precast lintels. The company operates in Thailand.
53GF Score

Get the complete analysis for BKK:SMART-R

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

฿0.65
Price
฿0.49
GF Value