B

Bound and Beyond PCL
SET:BEYOND

Watchlist Manager
Bound and Beyond PCL
SET:BEYOND
Watchlist
Price: 8.85 THB 2.31% Market Closed
Market Cap: 2.6B THB

Intrinsic Value

The intrinsic value of one BEYOND stock under the Base Case scenario is 21.46 THB. Compared to the current market price of 8.85 THB, Bound and Beyond PCL is Undervalued by 59%.

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

BEYOND Intrinsic Value
21.46 THB
Undervaluation 59%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation History
Bound and Beyond PCL

What is Valuation History?
Ask AI Assistant
What other research platforms think about BEYOND?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BEYOND valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Bound and Beyond PCL.

Explain Valuation
Compare BEYOND to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BEYOND?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Bound and Beyond PCL

Current Assets 1.2B
Cash & Short-Term Investments 793.9m
Receivables 83.6m
Other Current Assets 279.6m
Non-Current Assets 11.5B
Long-Term Investments 56.5m
PP&E 11B
Intangibles 56.8m
Other Non-Current Assets 360.9m
Current Liabilities 3.4B
Accounts Payable 84.4m
Accrued Liabilities 139.9m
Short-Term Debt 123m
Other Current Liabilities 3B
Non-Current Liabilities 3.1B
Long-Term Debt 2.8B
Other Non-Current Liabilities 295.4m
Efficiency

Free Cash Flow Analysis
Bound and Beyond PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Bound and Beyond PCL

Revenue
3.3B THB
Cost of Revenue
-2.1B THB
Gross Profit
1.2B THB
Operating Expenses
-897.2m THB
Operating Income
318.3m THB
Other Expenses
-398.3m THB
Net Income
-80m THB
Fundamental Scores

BEYOND Profitability Score
Profitability Due Diligence

Bound and Beyond PCL's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Operating Margin is Increasing
Healthy Gross Margin
Gross Margin is Increasing
46/100
Profitability
Score

Bound and Beyond PCL's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

BEYOND Solvency Score
Solvency Due Diligence

Bound and Beyond PCL's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
28/100
Solvency
Score

Bound and Beyond PCL's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BEYOND Price Targets Summary
Bound and Beyond PCL

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

According to Wall Street analysts, the average 1-year price target for BEYOND is 13.26 THB with a low forecast of 13.13 THB and a high forecast of 13.65 THB.

Lowest
Price Target
13.13 THB
48% Upside
Average
Price Target
13.26 THB
50% Upside
Highest
Price Target
13.65 THB
54% 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 BEYOND 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 BEYOND stock?

The intrinsic value of one BEYOND stock under the Base Case scenario is 21.46 THB.

Is BEYOND stock undervalued or overvalued?

Compared to the current market price of 8.85 THB, Bound and Beyond PCL is Undervalued by 59%.

Back to Top