Thai Plaspac PCL (BKK:TPAC-R) Intrinsic Value: Projected FCF: ฿26.19 (As of Aug. 30, 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:TPAC-R Thai Plaspac PCL BKK:TPAC-R
87 GF Score
Price ฿10.00
GF Value ฿9.49
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Thai Plaspac PCL Intrinsic Value: Projected FCF?

Thai Plaspac PCL BKK:TPAC-R 87 Intrinsic Value: Projected FCF is ฿26.19 as of Aug. 30, 2026. GuruFocus rates BKK:TPAC-R with a GF Score™ of 87/100 and a GF Value™ of ฿9.49 (Fairly Valued). The stock has 5 warning signs investors should review. Among 298 Packaging & Containers companies, Thai Plaspac PCL ranks better than 84.23% 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 (2026-08-30), Thai Plaspac PCL's Intrinsic Value: Projected FCF is ฿26.19. The stock price of Thai Plaspac PCL is ฿10.00. Therefore, Thai Plaspac PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

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

BKK:TPAC-R' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.26   Med: 0.85   Max: 2.17
Current: 0.38

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Thai Plaspac PCL was 2.17. The lowest was 0.26. And the median was 0.85.

BKK:TPAC-R's Price-to-Projected-FCF is ranked better than
84.23% of 298 companies
in the Packaging & Containers industry
Industry Median: 0.965 vs BKK:TPAC-R: 0.38

Thai Plaspac PCL  (BKK:TPAC-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.

Thai Plaspac 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
=10.00/26.982275617919
=0.37

* 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.


Thai Plaspac PCL Intrinsic Value: Projected FCF Related Terms


Thai Plaspac PCL Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Thai Plaspac 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.

Thai Plaspac PCL Intrinsic Value: Projected FCF Chart

Thai Plaspac 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 16.71 19.94 22.38 28.25 26.94

Thai Plaspac PCL 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 31.10 27.53 26.94 29.25 27.13

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

For the Packaging & Containers subindustry, Thai Plaspac 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.


Thai Plaspac PCL Price-to-Projected-FCF vs Packaging & Containers Industry

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

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


BKK:TPAC-R
87GF Score
Thai Plaspac PCL BKK:TPAC-R
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Thai Plaspac 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 Thai Plaspac PCL's Free Cash Flow(6 year avg) = ฿486.10.

Thai Plaspac 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)
=(13.137944322724*486.10048+3129.564*0.8)/329.476
=26.98

* 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 ฿26.19 mean?
Thai Plaspac PCL (BKK:TPAC-R) has a Intrinsic Value: Projected FCF of ฿26.19 as of Aug. 30, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Thai Plaspac PCL and its competitors. According to the industry distribution chart, Thai Plaspac PCL ranks #47 out of 298 companies in the Packaging & Containers industry, placing it in the top 15.8%.
Is Thai Plaspac PCL's Intrinsic Value: Projected FCF too high?
Thai Plaspac PCL's current Intrinsic Value: Projected FCF is ฿26.19. Based on the distribution chart, Thai Plaspac PCL ranks #47 out of 298 companies in the Packaging & Containers industry, which is in the top quartile — a strong position relative to peers. Overall, Thai Plaspac PCL has a GF Score™ of 87/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Thai Plaspac PCL's Intrinsic Value: Projected FCF compare to SW and PKG?
According to the Packaging & Containers industry distribution chart, Thai Plaspac PCL ranks #47 out of 298 companies for Intrinsic Value: Projected FCF. This places Thai Plaspac PCL in the top 16% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.97. 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 0.97, based on 298 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 Thai Plaspac PCL and its competitors. For the Packaging & Containers industry, the median Intrinsic Value: Projected FCF is 0.97 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Thai Plaspac PCL's current Intrinsic Value: Projected FCF is ฿26.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Thai Plaspac PCL stock overvalued right now?
Based on GuruFocus' analysis, Thai Plaspac PCL (BKK:TPAC-R) is currently considered Fairly Valued. The stock's GF Value™ is ฿9.49, compared to a current price of ฿10.00 — trading 5.4% above its estimated fair value. The current Intrinsic Value: Projected FCF is ฿26.19. Thai Plaspac PCL's overall GF Score™ is 87/100 with 5 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 Thai Plaspac PCL (BKK:TPAC-R), the current Intrinsic Value: Projected FCF is ฿26.19 as of Aug. 30, 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 Thai Plaspac PCL (BKK:TPAC-R) Overvalued in 2026?

Based on GuruFocus' analysis, Thai Plaspac PCL stock appears to be overvalued. The current stock price of ฿10.00 is trading 5.4% above its estimated GF Value™ of ฿9.49. GuruFocus considers Thai Plaspac PCL to be Fairly Valued.

Key valuation signals for BKK:TPAC-R:

  • Intrinsic Value: Projected FCF: ฿26.19
  • GF Value™: ฿9.49 vs. price of ฿10.00 (5.4% above fair value)
  • GF Score™: 87/100 with 5 warning signs

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


Thai Plaspac PCL Business Description

Other Exchanges TPAC:Thailand
Address Bang Khun Thian-Chay Thalae Road, 77 Soi Thian Thalae 30, Thakham, Bang Khun Thian, Bangkok, THA, 10150
Thai Plaspac PCL is a Thailand-based company that operates in the plastic packaging business. The activity of the group includes the manufacturing and distribution of plastic packaging materials. It offers a wide range of manufacturing capabilities, ranging from packaging design, injection-molding, blow-molding, injection/blow molding in-line inspections, and quality assurance. It serves food, daily products, consumer-household, and other sectors. Geographically, the firm has a business presence in Thailand and Other overseas countries.
87GF Score

Get the complete analysis for BKK:TPAC-R

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

฿10.00
Price
฿9.49
GF Value