B

Beryl 8 Plus PCL
SET:BE8

Watchlist Manager
Beryl 8 Plus PCL
SET:BE8
Watchlist
Price: 6.3 THB -1.56% Market Closed
Market Cap: 1.7B THB

Intrinsic Value

The intrinsic value of one BE8 stock under the Base Case scenario is 24.97 THB. Compared to the current market price of 6.3 THB, Beryl 8 Plus PCL is Undervalued by 75%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BE8 Intrinsic Value
24.97 THB
Undervaluation 75%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation History
Beryl 8 Plus PCL

Valuation History Unavailable

Historical valuation for BE8 cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Beryl 8 Plus PCL
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Beryl 8 Plus PCL

Current Assets 1.7B
Receivables 905m
Other Current Assets 749m
Non-Current Assets 2.4B
Long-Term Investments 38m
PP&E 129m
Intangibles 1.9B
Other Non-Current Assets 266m
Efficiency

Free Cash Flow Analysis
Beryl 8 Plus PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Beryl 8 Plus PCL

Revenue
2.5B THB
Cost of Revenue
-1.9B THB
Gross Profit
597.4m THB
Operating Expenses
-398.1m THB
Operating Income
199.3m THB
Other Expenses
-56.2m THB
Net Income
143.1m THB
Fundamental Scores

BE8 Profitability Score
Profitability Due Diligence

Beryl 8 Plus PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROIC
54/100
Profitability
Score

Beryl 8 Plus PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

BE8 Solvency Score
Solvency Due Diligence

Beryl 8 Plus PCL's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
62/100
Solvency
Score

Beryl 8 Plus PCL's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BE8 Price Targets Summary
Beryl 8 Plus PCL

Wall Street analysts forecast BE8 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BE8 is 18.89 THB with a low forecast of 16.16 THB and a high forecast of 21.53 THB.

Lowest
Price Target
16.16 THB
157% Upside
Average
Price Target
18.89 THB
200% Upside
Highest
Price Target
21.53 THB
242% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for BE8 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one BE8 stock?

The intrinsic value of one BE8 stock under the Base Case scenario is 24.97 THB.

Is BE8 stock undervalued or overvalued?

Compared to the current market price of 6.3 THB, Beryl 8 Plus PCL is Undervalued by 75%.

Back to Top