C

CP All PCL
OTC:CPPCY

Watchlist Manager
CP All PCL
OTC:CPPCY
Watchlist
Price: 14 USD Market Closed
Market Cap: 12.6B USD

Intrinsic Value

The intrinsic value of one CPPCY stock under the Base Case scenario is 29.98 USD. Compared to the current market price of 14 USD, CP All PCL is Undervalued by 53%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CPPCY Intrinsic Value
29.98 USD
Undervaluation 53%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation History
CP All PCL

What is Valuation History?
Ask AI Assistant
What other research platforms think about CPPCY?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is CPPCY valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for CP All PCL.

Explain Valuation
Compare CPPCY to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CPALL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CP All PCL

Current Assets 125.8B
Cash & Short-Term Investments 40.5B
Receivables 21.1B
Other Current Assets 64.1B
Non-Current Assets 821.3B
Long-Term Investments 77B
PP&E 318.8B
Intangibles 418.1B
Other Non-Current Assets 7.5B
Current Liabilities 241.6B
Accounts Payable 115.7B
Short-Term Debt 19.1B
Other Current Liabilities 106.8B
Non-Current Liabilities 573B
Long-Term Debt 346.9B
Other Non-Current Liabilities 226.1B
Efficiency

Free Cash Flow Analysis
CP All PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
CP All PCL

Revenue
987B THB
Cost of Revenue
-761.8B THB
Gross Profit
225.1B THB
Operating Expenses
-171.8B THB
Operating Income
53.3B THB
Other Expenses
-25.7B THB
Net Income
27.7B THB
Fundamental Scores

CPPCY Profitability Score
Profitability Due Diligence

CP All PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Positive ROE
ROE is Increasing
Healthy Gross Margin
50/100
Profitability
Score

CP All PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

CPPCY Solvency Score
Solvency Due Diligence

CP All PCL's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
High D/E
26/100
Solvency
Score

CP All PCL's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CPPCY Price Targets Summary
CP All PCL

Wall Street analysts forecast CPPCY stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CPPCY is 20.9 USD with a low forecast of 16.94 USD and a high forecast of 26.73 USD.

Lowest
Price Target
16.94 USD
21% Upside
Average
Price Target
20.9 USD
49% Upside
Highest
Price Target
26.73 USD
91% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CPALL is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one CPPCY stock?

The intrinsic value of one CPPCY stock under the Base Case scenario is 29.98 USD.

Is CPPCY stock undervalued or overvalued?

Compared to the current market price of 14 USD, CP All PCL is Undervalued by 53%.

Back to Top