Intrinsic Value

The intrinsic value of Baan Rock Garden PCL (BROCK) under the Base Case is 1.13 THB per share. Compared with the current market price of 1 THB, the stock appears Undervalued by 11% .

The intrinsic value is calculated using the DCF method. Operating margin recovers from -12% last year to 11% by 2031. Revenue grows about -11% a year over the next five years, after falling about 19% a year over the last five years. The value of the years after 2031 is tied to revenue, so margins count only until then.

Do our valuations actually work? See backtest results .

BROCK Intrinsic Value
฿1.13
Undervaluation 11%
Intrinsic Value
Price ฿1
B

BROCK is valued in line with its history. A discount of this size has been typical over the past 5 years.

Monitor BROCK
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ฿0.9
Get notified when the price drops into your buy zone
Intrinsic Value ฿1.13
Current Price ฿1
Margin of Safety 20% ฿0.9
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to BROCK

Fundamental Analysis

What Baan Rock Garden PCL Does

Real Estate

Baan Rock Garden PCL is a Thai property developer that builds and sells residential projects, mainly homes and housing estates. It turns land into planned neighborhoods and sells finished houses or home sites to people looking to buy a place to live, usually end users rather than investors.

Headquarters
Thailand TH
IPO date
Nov 28, 2006
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Baan Rock Garden PCL

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one BROCK stock?

The intrinsic value for Baan Rock Garden PCL (BROCK) under the Base Case is 1.13 THB.

Is BROCK stock undervalued or overvalued?

Compared with the current market price of 1 THB, the stock appears Undervalued by 11% .

Back to Top