
Airports of Thailand PCL
SET:AOT

Intrinsic Value
The intrinsic value of one
AOT
stock under the Base Case scenario is
44.94
THB.
Compared to the current market price of 33.25 THB,
Airports of Thailand PCL
is
Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Airports of Thailand PCL
Fundamental Analysis


Revenue & Expenses Breakdown
Airports of Thailand PCL
Balance Sheet Decomposition
Airports of Thailand PCL
Current Assets | 26.1B |
Cash & Short-Term Investments | 15.6B |
Receivables | 9.4B |
Other Current Assets | 1.1B |
Non-Current Assets | 177.8B |
Long-Term Investments | 10.7B |
PP&E | 150B |
Intangibles | 1.1B |
Other Non-Current Assets | 16B |
Free Cash Flow Analysis
Airports of Thailand PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Airports of Thailand PCL
Revenue
|
68.7B
THB
|
Operating Expenses
|
-41B
THB
|
Operating Income
|
27.7B
THB
|
Other Expenses
|
-8.5B
THB
|
Net Income
|
19.2B
THB
|
AOT Profitability Score
Profitability Due Diligence
Airports of Thailand PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Airports of Thailand PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
AOT Solvency Score
Solvency Due Diligence
Airports of Thailand PCL's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Score
Airports of Thailand PCL's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AOT Price Targets Summary
Airports of Thailand PCL
According to Wall Street analysts, the average 1-year price target for
AOT
is 56.65 THB
with a low forecast of 37.37 THB and a high forecast of 80.06 THB.
Dividends
Current shareholder yield for AOT 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
AOT
stock under the Base Case scenario is
44.94
THB.
Compared to the current market price of 33.25 THB,
Airports of Thailand PCL
is
Undervalued by 26%.