Asian Alliance International PCL
SET:AAI
Intrinsic Value
The intrinsic value of one AAI stock under the Base Case scenario is 6.28 THB. Compared to the current market price of 4.72 THB, Asian Alliance International PCL is Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Asian Alliance International PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Asian Alliance International PCL
Balance Sheet Decomposition
Asian Alliance International PCL
Current Assets | 306m |
Cash & Short-Term Investments | 302.3m |
Receivables | 3.7m |
Non-Current Assets | 7.3B |
Long-Term Investments | 7.3B |
Other Non-Current Assets | 7.6m |
Free Cash Flow Analysis
Asian Alliance International PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Asian Alliance International PCL
Revenue
|
674.1m
THB
|
Cost of Revenue
|
-55.1m
THB
|
Gross Profit
|
618.9m
THB
|
Operating Expenses
|
4.1m
THB
|
Operating Income
|
623m
THB
|
Other Expenses
|
232.2m
THB
|
Net Income
|
855.3m
THB
|
AAI Profitability Score
Profitability Due Diligence
Asian Alliance International PCL's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Score
Asian Alliance International PCL's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
AAI Solvency Score
Solvency Due Diligence
Asian Alliance International PCL's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Score
Asian Alliance International PCL's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AAI Price Targets Summary
Asian Alliance International PCL
According to Wall Street analysts, the average 1-year price target for AAI is 5.78 THB with a low forecast of 5.73 THB and a high forecast of 5.96 THB.
Dividends
Current shareholder yield for AAI 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 AAI stock under the Base Case scenario is 6.28 THB.
Compared to the current market price of 4.72 THB, Asian Alliance International PCL is Undervalued by 25%.