Asset Five Group PCL
SET:A5
Intrinsic Value
The intrinsic value of one A5 stock under the Base Case scenario is 4.68 THB. Compared to the current market price of 1.98 THB, Asset Five Group PCL is Undervalued by 58%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Asset Five Group PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Asset Five Group PCL
Balance Sheet Decomposition
Asset Five Group PCL
Current Assets | 4.1B |
Cash & Short-Term Investments | 378.2m |
Receivables | 35.2m |
Other Current Assets | 3.7B |
Non-Current Assets | 119.2m |
Long-Term Investments | 50m |
PP&E | 19.4m |
Intangibles | 110.3k |
Other Non-Current Assets | 49.6m |
Free Cash Flow Analysis
Asset Five Group PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Asset Five Group PCL
Revenue
|
1.6B
THB
|
Cost of Revenue
|
-944.3m
THB
|
Gross Profit
|
662.3m
THB
|
Operating Expenses
|
-210.9m
THB
|
Operating Income
|
451.4m
THB
|
Other Expenses
|
-110.5m
THB
|
Net Income
|
340.9m
THB
|
A5 Profitability Score
Profitability Due Diligence
Asset Five Group PCL's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Asset Five Group PCL's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
A5 Solvency Score
Solvency Due Diligence
Asset Five Group PCL's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Score
Asset Five Group PCL's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
A5 Price Targets Summary
Asset Five Group PCL
Dividends
Current shareholder yield for A5 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?
The intrinsic value of one A5 stock under the Base Case scenario is 4.68 THB.
Compared to the current market price of 1.98 THB, Asset Five Group PCL is Undervalued by 58%.