Thantawan Industry PCL (BKK:THIP-R) Intrinsic Value: Projected FCF: ฿49.30 (As of Jul. 07, 2026) — 7725% Above Median


BKK:THIP-R Thantawan Industry PCL BKK:THIP-R
68 GF Score
Price ฿23.00
GF Value ฿36.29
! 6 Warning Signs
View Full Analysis

What is Thantawan Industry PCL Intrinsic Value: Projected FCF?

Thantawan Industry PCL BKK:THIP-R 68 Intrinsic Value: Projected FCF is ฿49.30 as of Jul. 07, 2026, which is 100% below its 10-year median of 0.63. GuruFocus rates BKK:THIP-R with a GF Score™ of 68/100 and a GF Value™ of ฿36.29. The stock has 6 warning signs investors should review. Among 297 Packaging & Containers companies, Thantawan Industry PCL ranks better than 77.1% 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 (2026-07-07), Thantawan Industry PCL's Intrinsic Value: Projected FCF is ฿49.30. The stock price of Thantawan Industry PCL is ฿23.00. Therefore, Thantawan Industry PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

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

BKK:THIP-R' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.4   Med: 0.63   Max: 1.48
Current: 0.47

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Thantawan Industry PCL was 1.48. The lowest was 0.40. And the median was 0.63.

BKK:THIP-R's Price-to-Projected-FCF is ranked better than
77.1% of 297 companies
in the Packaging & Containers industry
Industry Median: 0.92 vs BKK:THIP-R: 0.47

Thantawan Industry PCL  (BKK:THIP-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.

Thantawan Industry 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
=23.00/44.802954585616
=0.51

* 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.


Thantawan Industry PCL Intrinsic Value: Projected FCF Related Terms


Thantawan Industry PCL Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Thantawan Industry 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.

Thantawan Industry PCL Intrinsic Value: Projected FCF Chart

Thantawan Industry 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 45.08 48.03 57.42 52.42 56.77

Thantawan Industry PCL Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 53.26 59.13 51.12 56.77 45.80

BKK:THIP-R vs SW, PKG, IP: Intrinsic Value: Projected FCF Comparison

For the Packaging & Containers subindustry, Thantawan Industry 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.


Thantawan Industry PCL Price-to-Projected-FCF vs Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, Thantawan Industry PCL's Price-to-Projected-FCF distribution charts can be found below:

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


BKK:THIP-R
68GF Score
Thantawan Industry PCL BKK:THIP-R
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Thantawan Industry 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 Thantawan Industry PCL's Free Cash Flow(6 year avg) = ฿182.76.

Thantawan Industry 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 (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(9.6517283697394*182.7576+2835.424*0.8)/90.000
=44.80

* 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 ฿49.30 mean?
Thantawan Industry PCL (BKK:THIP-R) has a Intrinsic Value: Projected FCF of ฿49.30 as of Jul. 07, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Thantawan Industry PCL and its competitors. This is 7725% above median its historical median of 0.63. Over the past decade, Thantawan Industry PCL's Intrinsic Value: Projected FCF has ranged from 0.40 to 1.48. According to the industry distribution chart, Thantawan Industry PCL ranks #68 out of 297 companies in the Packaging & Containers industry, placing it in the top 22.9%.
Is Thantawan Industry PCL's Intrinsic Value: Projected FCF too high?
Thantawan Industry PCL's current Intrinsic Value: Projected FCF of ฿49.30 is 7725% above median its 10-year median of 0.63. Over the past 10 years, this metric has ranged from a low of 0.40 to a high of 1.48. Based on the distribution chart, Thantawan Industry PCL ranks #68 out of 297 companies in the Packaging & Containers industry, which is in the top quartile — a strong position relative to peers. Overall, Thantawan Industry PCL has a GF Score™ of 68/100, reflecting its overall financial health beyond just this single metric.
How does Thantawan Industry PCL's Intrinsic Value: Projected FCF compare to SW and PKG?
According to the Packaging & Containers industry distribution chart, Thantawan Industry PCL ranks #68 out of 297 companies for Intrinsic Value: Projected FCF. This places Thantawan Industry PCL in the top 23% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.92. Historically, Thantawan Industry PCL's own Intrinsic Value: Projected FCF has ranged from 0.40 to 1.48 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 Packaging & Containers company?
The median Intrinsic Value: Projected FCF among Packaging & Containers companies is 0.92, based on 297 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 Thantawan Industry PCL and its competitors. For the Packaging & Containers industry, the median Intrinsic Value: Projected FCF is 0.92 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Thantawan Industry PCL's current Intrinsic Value: Projected FCF is ฿49.30, which is 7725% above median its own 10-year median of 0.63. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Thantawan Industry PCL stock overvalued right now?
Thantawan Industry PCL (BKK:THIP-R) has a current Intrinsic Value: Projected FCF of ฿49.30. The stock's GF Value™ is ฿36.29, compared to a current price of ฿23.00 — trading 36.6% below its estimated fair value. The current Intrinsic Value: Projected FCF is ฿49.30, which is 7725% above median its 10-year median of 0.63. Thantawan Industry PCL's overall GF Score™ is 68/100 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 Thantawan Industry PCL (BKK:THIP-R), the current Intrinsic Value: Projected FCF is ฿49.30 as of Jul. 07, 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 Thantawan Industry PCL (BKK:THIP-R) Overvalued in 2026?

Based on GuruFocus' analysis, Thantawan Industry PCL stock appears to be undervalued. The current stock price of ฿23.00 is trading 36.6% below its estimated GF Value™ of ฿36.29.

Key valuation signals for BKK:THIP-R:

  • Intrinsic Value: Projected FCF: ฿49.30 (7725% above median its 10-year median of 0.63)
  • GF Value™: ฿36.29 vs. price of ฿23.00 (36.6% below fair value)
  • GF Score™: 68/100 with 6 warning signs

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


Thantawan Industry PCL Business Description

Other Exchanges THIP:Thailand
Address Soi Kangwal 2, Phetkasem Road, 143-144, Moo 8, Omyai, Sampran, Nakornpathom, THA, 73160
Thantawan Industry PCL is a Thailand-based company that engages in the manufacturing and selling of plastic products, such as general plastic bags, thin bags, and drinking straws. The Group manufactures and sells plastic products, which are divided into two main products: plastic bags and straw products. Other products are Zipper tape and resin scrap, etc. Key revenue is generated from Plastic bag. The geographical area of its operation is Thailand and Vietnam.
68GF Score

Get the complete analysis for BKK:THIP-R

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

฿23.00
Price
฿36.29
GF Value