B

Bhiraj Office Leasehold Real Estate Investment Trust
SET:BOFFICE

Watchlist Manager
Bhiraj Office Leasehold Real Estate Investment Trust
SET:BOFFICE
Watchlist
Price: 5.05 THB Market Closed
Market Cap: 3.7B THB

Intrinsic Value

The intrinsic value of one BOFFICE stock under the Base Case scenario is 11.51 THB. Compared to the current market price of 5.05 THB, Bhiraj Office Leasehold Real Estate Investment Trust is Undervalued by 56%.

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

BOFFICE Intrinsic Value
11.51 THB
Undervaluation 56%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation History
Bhiraj Office Leasehold Real Estate Investment Trust

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

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 BOFFICE valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Bhiraj Office Leasehold Real Estate Investment Trust.

Explain Valuation
Compare BOFFICE to

Fundamental Analysis

Bhiraj Office Leasehold Real Estate Investment Trust
SET:BOFFICE
TH
N/A
Market Cap
3.7B THB
IPO
Jan 23, 2018
TH
N/A
Market Cap
3.7B THB
IPO
Jan 23, 2018
Price
฿
฿
Bhiraj Office Leasehold Real Estate Investment Trust
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BOFFICE?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Bhiraj Office Leasehold Real Estate Investment Trust

Current Assets 106.8m
Cash & Short-Term Investments 90m
Receivables 16.8m
Non-Current Assets 9.6B
Long-Term Investments 9.5B
Other Non-Current Assets 44.7m
Current Liabilities 357.2m
Accounts Payable 103.3m
Other Current Liabilities 253.8m
Non-Current Liabilities 2.2B
Long-Term Debt 2.2B
Efficiency

Free Cash Flow Analysis
Bhiraj Office Leasehold Real Estate Investment Trust

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Bhiraj Office Leasehold Real Estate Investment Trust

Revenue
883.7m THB
Cost of Revenue
-280.7m THB
Gross Profit
603m THB
Operating Expenses
-9.9m THB
Operating Income
593.1m THB
Other Expenses
-176.9m THB
Net Income
416.2m THB
Fundamental Scores

BOFFICE Profitability Score
Profitability Due Diligence

Bhiraj Office Leasehold Real Estate Investment Trust's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Strong 3Y Average Operating Margin
Exceptional Net Margin
Exceptional Gross Margin
57/100
Profitability
Score

Bhiraj Office Leasehold Real Estate Investment Trust's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

BOFFICE Solvency Score
Solvency Due Diligence

Bhiraj Office Leasehold Real Estate Investment Trust's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Average Interest Coverage
Short-Term Solvency
40/100
Solvency
Score

Bhiraj Office Leasehold Real Estate Investment Trust's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BOFFICE Price Targets Summary
Bhiraj Office Leasehold Real Estate Investment Trust

There are no price targets for BOFFICE.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 BOFFICE 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 BOFFICE stock?

The intrinsic value of one BOFFICE stock under the Base Case scenario is 11.51 THB.

Is BOFFICE stock undervalued or overvalued?

Compared to the current market price of 5.05 THB, Bhiraj Office Leasehold Real Estate Investment Trust is Undervalued by 56%.

Back to Top