AP Thailand PCL
SET:AP
Intrinsic Value
The intrinsic value of one AP stock under the Base Case scenario is 19.2 THB. Compared to the current market price of 6.55 THB, AP Thailand PCL is Undervalued by 66%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
AP Thailand PCL
Fundamental Analysis

Revenue & Expenses Breakdown
AP Thailand PCL
Balance Sheet Decomposition
AP Thailand PCL
Current Assets | 75.5B |
Cash & Short-Term Investments | 2.3B |
Receivables | 193.3m |
Other Current Assets | 73B |
Non-Current Assets | 9.6B |
Long-Term Investments | 8.3B |
PP&E | 350.3m |
Intangibles | 117.9m |
Other Non-Current Assets | 769.7m |
Free Cash Flow Analysis
AP Thailand PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
AP Thailand PCL
Revenue
|
36.7B
THB
|
Cost of Revenue
|
-24.3B
THB
|
Gross Profit
|
12.4B
THB
|
Operating Expenses
|
-6.7B
THB
|
Operating Income
|
5.7B
THB
|
Other Expenses
|
-867.7m
THB
|
Net Income
|
4.9B
THB
|
AP Profitability Score
Profitability Due Diligence
AP Thailand PCL's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
AP Thailand PCL's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
AP Solvency Score
Solvency Due Diligence
AP Thailand PCL's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
AP Thailand PCL's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AP Price Targets Summary
AP Thailand PCL
According to Wall Street analysts, the average 1-year price target for AP is 10.75 THB with a low forecast of 8.59 THB and a high forecast of 13.02 THB.
Dividends
Current shareholder yield for AP 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 AP stock under the Base Case scenario is 19.2 THB.
Compared to the current market price of 6.55 THB, AP Thailand PCL is Undervalued by 66%.