Ubon Bio Ethanol PCL (BKK:UBE-R) Intrinsic Value: Projected FCF: ฿1.97 (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:UBE-R Ubon Bio Ethanol PCL BKK:UBE-R
46 GF Score
Price ฿0.53
GF Value ฿0.81
Valuation Significantly Undervalued
! 3 Warning Signs
View Full Analysis

What is Ubon Bio Ethanol PCL Intrinsic Value: Projected FCF?

Ubon Bio Ethanol PCL BKK:UBE-R 46 Intrinsic Value: Projected FCF is ฿1.97 as of Aug. 30, 2026. GuruFocus rates BKK:UBE-R with a GF Score™ of 46/100 and a GF Value™ of ฿0.81 (Significantly Undervalued). The stock has 3 warning signs investors should review. Among 1,323 Consumer Packaged Goods companies, Ubon Bio Ethanol PCL ranks better than 93.88% 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), Ubon Bio Ethanol PCL's Intrinsic Value: Projected FCF is ฿1.97. The stock price of Ubon Bio Ethanol PCL is ฿0.53. Therefore, Ubon Bio Ethanol PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

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

BKK:UBE-R' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.19   Med: 0.25   Max: 0.4
Current: 0.27

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Ubon Bio Ethanol PCL was 0.40. The lowest was 0.19. And the median was 0.25.

BKK:UBE-R's Price-to-Projected-FCF is ranked better than
93.88% of 1323 companies
in the Consumer Packaged Goods industry
Industry Median: 1.02 vs BKK:UBE-R: 0.27

Ubon Bio Ethanol PCL  (BKK:UBE-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.

Ubon Bio Ethanol 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
=0.53/2.0133107135367
=0.26

* 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.


Ubon Bio Ethanol PCL Intrinsic Value: Projected FCF Related Terms


Ubon Bio Ethanol PCL Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Ubon Bio Ethanol 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.

Ubon Bio Ethanol PCL Intrinsic Value: Projected FCF Chart

Ubon Bio Ethanol PCL Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only 0.00 0.00 0.00 0.00 2.50

Ubon Bio Ethanol 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 0.00 2.36 2.50 2.03 3.00

BKK:UBE-R vs ADM, BG, TSN: Intrinsic Value: Projected FCF Comparison

For the Farm Products subindustry, Ubon Bio Ethanol 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.


Ubon Bio Ethanol PCL Price-to-Projected-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Ubon Bio Ethanol PCL's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Ubon Bio Ethanol PCL's Price-to-Projected-FCF falls into.


BKK:UBE-R
46GF Score
Ubon Bio Ethanol PCL BKK:UBE-R
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ubon Bio Ethanol 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 Ubon Bio Ethanol PCL's Free Cash Flow(6 year avg) = ฿365.81.

Ubon Bio Ethanol 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*365.81056+5610.752*0.8)/3959.273
=2.01

* 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 ฿1.97 mean?
Ubon Bio Ethanol PCL (BKK:UBE-R) has a Intrinsic Value: Projected FCF of ฿1.97 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 Ubon Bio Ethanol PCL and its competitors. According to the industry distribution chart, Ubon Bio Ethanol PCL ranks #81 out of 1323 companies in the Consumer Packaged Goods industry, placing it in the top 6.1%.
Is Ubon Bio Ethanol PCL's Intrinsic Value: Projected FCF too high?
Ubon Bio Ethanol PCL's current Intrinsic Value: Projected FCF is ฿1.97. Based on the distribution chart, Ubon Bio Ethanol PCL ranks #81 out of 1323 companies in the Consumer Packaged Goods industry, which is in the top quartile — a strong position relative to peers. Overall, Ubon Bio Ethanol PCL has a GF Score™ of 46/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Ubon Bio Ethanol PCL's Intrinsic Value: Projected FCF compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, Ubon Bio Ethanol PCL ranks #81 out of 1323 companies for Intrinsic Value: Projected FCF. This places Ubon Bio Ethanol PCL in the top 6% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.02. 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 Consumer Packaged Goods company?
The median Intrinsic Value: Projected FCF among Consumer Packaged Goods companies is 1.02, based on 1,323 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 Ubon Bio Ethanol PCL and its competitors. For the Consumer Packaged Goods industry, the median Intrinsic Value: Projected FCF is 1.02 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Ubon Bio Ethanol PCL's current Intrinsic Value: Projected FCF is ฿1.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ubon Bio Ethanol PCL stock overvalued right now?
Based on GuruFocus' analysis, Ubon Bio Ethanol PCL (BKK:UBE-R) is currently considered Significantly Undervalued. The stock's GF Value™ is ฿0.81, compared to a current price of ฿0.53 — trading 34.6% below its estimated fair value. The current Intrinsic Value: Projected FCF is ฿1.97. Ubon Bio Ethanol PCL's overall GF Score™ is 46/100 with 3 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 Ubon Bio Ethanol PCL (BKK:UBE-R), the current Intrinsic Value: Projected FCF is ฿1.97 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 Ubon Bio Ethanol PCL (BKK:UBE-R) Overvalued in 2026?

Based on GuruFocus' analysis, Ubon Bio Ethanol PCL stock appears to be undervalued. The current stock price of ฿0.53 is trading 34.6% below its estimated GF Value™ of ฿0.81. GuruFocus considers Ubon Bio Ethanol PCL to be Significantly Undervalued.

Key valuation signals for BKK:UBE-R:

  • Intrinsic Value: Projected FCF: ฿1.97
  • GF Value™: ฿0.81 vs. price of ฿0.53 (34.6% below fair value)
  • GF Score™: 46/100 with 3 warning signs

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


Ubon Bio Ethanol PCL Business Description

Other Exchanges UBE:Thailand
Address 333 Moo 9, Nadee Sub district, Nayia District, Ubon Ratchathani, THA, 34160
Ubon Bio Ethanol PCL is engaged in the manufacture and distribution of processed cassava products, which include cassava-based ethanol, cassava starch, cassava flour, other organic products, biogas, and electricity from biogas and solar power systems. The company has four reportable segments: Tapioca starch, biogas and electricity, Ethanol, Restaurant management and investment activities, and others. The majority of revenue is generated from the Ethanol segment. Geographically, the company derives maximum revenue from Thailand.
46GF Score

Get the complete analysis for BKK:UBE-R

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

฿0.53
Price
฿0.81
GF Value