Addtech Hub PCL
SET:ADD
Intrinsic Value
The intrinsic value of one ADD stock under the Base Case scenario is 6.42 THB. Compared to the current market price of 2.96 THB, Addtech Hub PCL is Undervalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Addtech Hub PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Addtech Hub PCL
Balance Sheet Decomposition
Addtech Hub PCL
Current Assets | 338.4m |
Cash & Short-Term Investments | 208.3m |
Receivables | 73m |
Other Current Assets | 57.1m |
Non-Current Assets | 261.8m |
Long-Term Investments | 217.1m |
PP&E | 12.6m |
Intangibles | 187.2k |
Other Non-Current Assets | 31.9m |
Free Cash Flow Analysis
Addtech Hub PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Addtech Hub PCL
Revenue
|
324.6m
THB
|
Cost of Revenue
|
-221.6m
THB
|
Gross Profit
|
103.1m
THB
|
Operating Expenses
|
-55m
THB
|
Operating Income
|
48m
THB
|
Other Expenses
|
-27.6m
THB
|
Net Income
|
20.4m
THB
|
ADD Profitability Score
Profitability Due Diligence
Addtech Hub PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Addtech Hub PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
ADD Solvency Score
Solvency Due Diligence
Addtech Hub PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Addtech Hub PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADD Price Targets Summary
Addtech Hub PCL
Dividends
Current shareholder yield for ADD 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 ADD stock under the Base Case scenario is 6.42 THB.
Compared to the current market price of 2.96 THB, Addtech Hub PCL is Undervalued by 54%.