Beryl 8 Plus PCL
SET:BE8
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:
Valuation History
Beryl 8 Plus PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Beryl 8 Plus PCL
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 |
Free Cash Flow Analysis
Beryl 8 Plus PCL
THB | |
Free Cash Flow | THB |
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
|
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.
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.
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
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.
Dividends
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?
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%.