B

Banpu Power PCL
SET:BPP

Watchlist Manager
Banpu Power PCL
SET:BPP
Watchlist
Price: 12.8 THB Market Closed
Market Cap: 39B THB

Intrinsic Value

The intrinsic value of one BPP stock under the Base Case scenario is 15.69 THB. Compared to the current market price of 12.8 THB, Banpu Power PCL is Undervalued by 18%.

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

BPP Intrinsic Value
15.69 THB
Undervaluation 18%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation History
Banpu Power PCL

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

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 BPP valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Banpu Power PCL.

Explain Valuation
Compare BPP to

Fundamental Analysis

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

Balance Sheet Decomposition
Banpu Power PCL

Current Assets 12.4B
Cash & Short-Term Investments 7.2B
Receivables 2.9B
Other Current Assets 2.3B
Non-Current Assets 83.8B
Long-Term Investments 45.2B
PP&E 34B
Intangibles 41.3m
Other Non-Current Assets 4.6B
Current Liabilities 12B
Accounts Payable 136.1m
Accrued Liabilities 82.5m
Short-Term Debt 6.1B
Other Current Liabilities 5.8B
Non-Current Liabilities 34.7B
Long-Term Debt 29.5B
Other Non-Current Liabilities 5.2B
Efficiency

Free Cash Flow Analysis
Banpu Power PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Banpu Power PCL

Revenue
25.7B THB
Cost of Revenue
-23.6B THB
Gross Profit
2.1B THB
Operating Expenses
-3B THB
Operating Income
-889.1m THB
Other Expenses
2.8B THB
Net Income
1.9B THB
Fundamental Scores

BPP Profitability Score
Profitability Due Diligence

Banpu Power PCL's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Net Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
Low 3Y Average Operating Margin
43/100
Profitability
Score

Banpu Power PCL's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

BPP Solvency Score
Solvency Due Diligence

Banpu Power PCL's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
32/100
Solvency
Score

Banpu Power PCL's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BPP Price Targets Summary
Banpu Power PCL

Wall Street analysts forecast BPP stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BPP is 10.3 THB with a low forecast of 10.1 THB and a high forecast of 10.71 THB.

Lowest
Price Target
10.1 THB
21% Downside
Average
Price Target
10.3 THB
20% Downside
Highest
Price Target
10.71 THB
16% Downside
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 BPP 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 BPP stock?

The intrinsic value of one BPP stock under the Base Case scenario is 15.69 THB.

Is BPP stock undervalued or overvalued?

Compared to the current market price of 12.8 THB, Banpu Power PCL is Undervalued by 18%.

Back to Top