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.
WP Energy PCLBKK:WP-R +0.55%77 Intrinsic Value: Projected FCF is ฿3.23 as of Aug. 26, 2026. GuruFocus rates BKK:WP-R with a GF Score™ of 77/100 and a GF Value™ of ฿3.72 (Fairly Valued). The stock has 4 warning signs investors should review. Among 378 Utilities - Regulated companies, WP Energy PCL ranks worse than 57.14% 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 (2026-08-26), WP Energy PCL's Intrinsic Value: Projected FCF is ฿3.23. The stock price of WP Energy PCL is ฿3.78. Therefore, WP Energy PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 1.2.
The historical rank and industry rank for WP Energy PCL's Intrinsic Value: Projected FCF or its related term are showing as below:
BKK:WP-R'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.94 Med: 1.19 Max: 2.91
Current: 1.17
During the past 12 years, the highest Price-to-Intrinsic-Value-Projected-FCF of WP Energy PCL was 2.91. The lowest was 0.94. And the median was 1.19.
BKK:WP-R's Price-to-Projected-FCF is ranked worse than 57.14% of 378
companies
in the Utilities - Regulated industry
Industry Median: 1.01
vs BKK:WP-R: 1.17
WP Energy PCL (BKK:WP-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.
WP Energy 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
=
3.78
/
3.1991683793512
=
1.18
* 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.
WP Energy PCL Intrinsic Value: Projected FCF Related Terms
WP Energy PCL Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for WP Energy 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.
WP Energy PCL Intrinsic Value: Projected FCF Chart
BKK:WP-R vs ATO, NI, UGI: Intrinsic Value: Projected FCF Comparison
For the Utilities - Regulated Gas subindustry, WP Energy 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.
WP Energy PCL Price-to-Projected-FCF vs Utilities - Regulated Industry
For the Utilities - Regulated industry and Utilities sector, WP Energy PCL's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where WP Energy PCL's Price-to-Projected-FCF falls into.
WP Energy 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 ฿3.23 mean?
WP Energy PCL (BKK:WP-R) has a Intrinsic Value: Projected FCF of ฿3.23 as of Aug. 26, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on WP Energy PCL and its competitors. According to the industry distribution chart, WP Energy PCL ranks #216 out of 378 companies in the Utilities - Regulated industry, placing it in the top 57.1%.
Is WP Energy PCL's Intrinsic Value: Projected FCF too high?
WP Energy PCL's current Intrinsic Value: Projected FCF is ฿3.23. Based on the distribution chart, WP Energy PCL ranks #216 out of 378 companies in the Utilities - Regulated industry, which is below the industry midpoint. Overall, WP Energy PCL has a GF Score™ of 77/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does WP Energy PCL's Intrinsic Value: Projected FCF compare to ATO and NI?
According to the Utilities - Regulated industry distribution chart, WP Energy PCL ranks #216 out of 378 companies for Intrinsic Value: Projected FCF. This places WP Energy PCL in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.01. 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 Utilities - Regulated company?
The median Intrinsic Value: Projected FCF among Utilities - Regulated companies is 1.01, based on 378 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 WP Energy PCL and its competitors. For the Utilities - Regulated industry, the median Intrinsic Value: Projected FCF is 1.01 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. WP Energy PCL's current Intrinsic Value: Projected FCF is ฿3.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is WP Energy PCL stock overvalued right now?
Based on GuruFocus' analysis, WP Energy PCL (BKK:WP-R) is currently considered Fairly Valued. The stock's GF Value™ is ฿3.72, compared to a current price of ฿3.78 — trading 1.6% above its estimated fair value. The current Intrinsic Value: Projected FCF is ฿3.23. WP Energy PCL's overall GF Score™ is 77/100 with 4 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 WP Energy PCL (BKK:WP-R), the current Intrinsic Value: Projected FCF is ฿3.23 as of Aug. 26, 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 WP Energy PCL (BKK:WP-R) Overvalued in 2026?
Based on GuruFocus' analysis, WP Energy PCL stock appears to be overvalued.
The current stock price of ฿3.78 is trading 1.6% above its estimated GF Value™ of ฿3.72.
GuruFocus considers WP Energy PCL to be Fairly Valued.
Key valuation signals for BKK:WP-R:
Intrinsic Value: Projected FCF: ฿3.23
GF Value™: ฿3.72 vs. price of ฿3.78 (1.6% above fair value)
No single metric tells the full story. See the BKK:WP-R stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
WP Energy PCL is a comprehensive energy group mainly involved in the trading of liquid petroleum gas under the World Gas brand. It serves gas retailers, gas stations, bottling plants, industrial and commercial clients, and also engages in trading within the ASEAN region. The group also offers: engineering, installation, and maintenance services for gas stations and gas distribution systems; solar rooftop solutions; and transports oil, gas, and chemical substances. Its main business segments are: Trading of Liquefied Petroleum Gas (LPG), petroleum by-products and other related businesses, which generate maximum revenue; and Transportation of oil, gas and chemical substances. Geographically, the group generates maximum revenue from Thailand, followed by Singapore and Vietnam.
77GF Score
Get the complete analysis for BKK:WP-R
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
BKK:WP-R has been successfully added to your 
