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.
The Thai Setakij Insurance PCLBKK:TSI-R Intrinsic Value: Projected FCF is ฿-0.08 as of Jul. 22, 2026. The stock has 2 warning signs investors should review. Among 396 Insurance companies, The Thai Setakij Insurance PCL ranks worse than 252525% 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.
The historical rank and industry rank for The Thai Setakij Insurance PCL's Intrinsic Value: Projected FCF or its related term are showing as below:
BKK:TSI-R's Price-to-Projected-FCF is not ranked *
in the Insurance industry.
Industry Median: 0.75 * Ranked among companies with meaningful Price-to-Projected-FCF only.
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.
The Thai Setakij Insurance 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
/
-0.081097981783385
=
* 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.
The Thai Setakij Insurance PCL Intrinsic Value: Projected FCF Related Terms
The Thai Setakij Insurance PCL Intrinsic Value: Projected FCF Historical Data
* 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.
The Thai Setakij Insurance PCL Intrinsic Value: Projected FCF Chart
BKK:TSI-R vs CB, PGR, TRV: Intrinsic Value: Projected FCF Comparison
For the Insurance - Property & Casualty subindustry, The Thai Setakij Insurance 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.
The Thai Setakij Insurance PCL Price-to-Projected-FCF vs Insurance Industry
For the Insurance industry and Financial Services sector, The Thai Setakij Insurance PCL's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where The Thai Setakij Insurance PCL's Price-to-Projected-FCF falls into.
The Thai Setakij Insurance 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 ฿-0.08 mean?
The Thai Setakij Insurance PCL (BKK:TSI-R) has a Intrinsic Value: Projected FCF of ฿-0.08 as of Jul. 22, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on The Thai Setakij Insurance PCL and its competitors. According to the industry distribution chart, The Thai Setakij Insurance PCL ranks #999999 out of 396 companies in the Insurance industry.
Is The Thai Setakij Insurance PCL's Intrinsic Value: Projected FCF too high?
The Thai Setakij Insurance PCL's current Intrinsic Value: Projected FCF is ฿-0.08. Based on the distribution chart, The Thai Setakij Insurance PCL ranks #999999 out of 396 companies in the Insurance industry, which is in the bottom quartile relative to peers.
How does The Thai Setakij Insurance PCL's Intrinsic Value: Projected FCF compare to CB and PGR?
According to the Insurance industry distribution chart, The Thai Setakij Insurance PCL ranks #999999 out of 396 companies for Intrinsic Value: Projected FCF. This places The Thai Setakij Insurance PCL in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.75. 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 an Insurance company?
The median Intrinsic Value: Projected FCF among Insurance companies is 0.75, based on 396 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 The Thai Setakij Insurance PCL and its competitors. For the Insurance industry, the median Intrinsic Value: Projected FCF is 0.75 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. The Thai Setakij Insurance PCL's current Intrinsic Value: Projected FCF is ฿-0.08. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is The Thai Setakij Insurance PCL stock overvalued right now?
The Thai Setakij Insurance PCL (BKK:TSI-R) has a current Intrinsic Value: Projected FCF of ฿-0.08. The stock's GF Value™ is ฿0.13, compared to a current price of ฿0.06 — trading 53.8% below its estimated fair value. The current Intrinsic Value: Projected FCF is ฿-0.08. 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 The Thai Setakij Insurance PCL (BKK:TSI-R), the current Intrinsic Value: Projected FCF is ฿-0.08 as of Jul. 22, 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.
The Thai Setakij Insurance PCL Business Description
The Thai Setakij Insurance PCL is a company operating in the insurance sector. The primary activity of the company is to provide non-life insurance services. Its non-life insurance products include Fire insurance; Marine and transportation insurance; Motor insurance; and Miscellaneous insurance. The company operates principally in Thailand and generates key revenue from the Motor insurance Business unit.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
BKK:TSI-R has been successfully added to your 
