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.
TWZ PCLBKK:TWZ-R Intrinsic Value: Projected FCF is ฿0.11 as of Sep. 01, 2026. The stock has 4 warning signs investors should review. Among 764 Retail - Cyclical companies, TWZ PCL ranks better than 97.51% 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 (2026-09-01), TWZ PCL's Intrinsic Value: Projected FCF is ฿0.11. The stock price of TWZ PCL is ฿0.01. Therefore, TWZ PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.1.
The historical rank and industry rank for TWZ PCL's Intrinsic Value: Projected FCF or its related term are showing as below:
BKK:TWZ-R'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.09 Med: 0.88 Max: 9.58
Current: 0.09
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of TWZ PCL was 9.58. The lowest was 0.09. And the median was 0.88.
BKK:TWZ-R's Price-to-Projected-FCF is ranked better than 97.51% of 764
companies
in the Retail - Cyclical industry
Industry Median: 0.775
vs BKK:TWZ-R: 0.09
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.
TWZ 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
=
0.01
/
0.11045285512464
=
0.09
* 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.
TWZ PCL Intrinsic Value: Projected FCF Related Terms
TWZ PCL Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for TWZ 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.
BKK:TWZ-R vs CASY, WSM, ULTA: Intrinsic Value: Projected FCF Comparison
For the Specialty Retail subindustry, TWZ 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.
TWZ PCL Price-to-Projected-FCF vs Retail - Cyclical Industry
For the Retail - Cyclical industry and Consumer Cyclical sector, TWZ PCL's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where TWZ PCL's Price-to-Projected-FCF falls into.
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 ฿0.11 mean?
TWZ PCL (BKK:TWZ-R) has a Intrinsic Value: Projected FCF of ฿0.11 as of Sep. 01, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on TWZ PCL and its competitors. According to the industry distribution chart, TWZ PCL ranks #19 out of 764 companies in the Retail - Cyclical industry, placing it in the top 2.5%.
Is TWZ PCL's Intrinsic Value: Projected FCF too high?
TWZ PCL's current Intrinsic Value: Projected FCF is ฿0.11. Based on the distribution chart, TWZ PCL ranks #19 out of 764 companies in the Retail - Cyclical industry, which is in the top quartile — a strong position relative to peers.
How does TWZ PCL's Intrinsic Value: Projected FCF compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, TWZ PCL ranks #19 out of 764 companies for Intrinsic Value: Projected FCF. This places TWZ PCL in the top 3% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.78. 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 Retail - Cyclical company?
The median Intrinsic Value: Projected FCF among Retail - Cyclical companies is 0.78, based on 764 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 TWZ PCL and its competitors. For the Retail - Cyclical industry, the median Intrinsic Value: Projected FCF is 0.78 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. TWZ PCL's current Intrinsic Value: Projected FCF is ฿0.11. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is TWZ PCL stock overvalued right now?
Based on GuruFocus' analysis, TWZ PCL (BKK:TWZ-R) is currently considered Possible Value Trap. The stock's GF Value™ is ฿0.04, compared to a current price of ฿0.01 — trading 75% below its estimated fair value. The current Intrinsic Value: Projected FCF is ฿0.11. 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 TWZ PCL (BKK:TWZ-R), the current Intrinsic Value: Projected FCF is ฿0.11 as of Sep. 01, 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.
TWZ Corp PCL is engaged in the sale of mobile phones and accessories. The company is a supplier of mobile phones, spare parts, and related accessories. The group offers 7 main business segments, namely the communication equipment Trading Segment, Real Estate Development Project Segment, Investment Real Estate Segment, Electric Vehicle Segment, Cannabis Segment, Computer Program Development Segment, Generating and selling electricity plasma, and Other. The company's products include security products and Entertainment products.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
BKK:TWZ-R has been successfully added to your 
