C

Carabao Group PCL
SET:CBG

Watchlist Manager
Carabao Group PCL
SET:CBG
Watchlist
Price: 52.25 THB 3.47% Market Closed
Market Cap: 52.3B THB

Intrinsic Value

The intrinsic value of one CBG stock under the Base Case scenario is 84.95 THB. Compared to the current market price of 52.25 THB, Carabao Group PCL is Undervalued by 38%.

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

CBG Intrinsic Value
84.95 THB
Undervaluation 38%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case
Compare CBG to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CBG?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Carabao Group PCL
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Carabao Group PCL

Current Assets 5.1B
Cash & Short-Term Investments 1.4B
Receivables 1.4B
Other Current Assets 2.4B
Non-Current Assets 13.2B
Long-Term Investments 188.8m
PP&E 12.4B
Intangibles 607.3m
Other Non-Current Assets 66.9m
Efficiency

Free Cash Flow Analysis
Carabao Group PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Carabao Group PCL

Revenue
21.4B THB
Cost of Revenue
-15.5B THB
Gross Profit
5.9B THB
Operating Expenses
-2.1B THB
Operating Income
3.8B THB
Other Expenses
-775.1m THB
Net Income
3B THB
Fundamental Scores

CBG Profitability Score
Profitability Due Diligence

Carabao Group PCL's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Positive ROE
Positive ROIC
Positive 3Y Average ROIC
56/100
Profitability
Score

Carabao Group PCL's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

CBG Solvency Score
Solvency Due Diligence

Carabao Group PCL's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
86/100
Solvency
Score

Carabao Group PCL's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CBG Price Targets Summary
Carabao Group PCL

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

According to Wall Street analysts, the average 1-year price target for CBG is 73.83 THB with a low forecast of 50.5 THB and a high forecast of 101.85 THB.

Lowest
Price Target
50.5 THB
3% Downside
Average
Price Target
73.83 THB
41% Upside
Highest
Price Target
101.85 THB
95% 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 CBG 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 CBG stock?

The intrinsic value of one CBG stock under the Base Case scenario is 84.95 THB.

Is CBG stock undervalued or overvalued?

Compared to the current market price of 52.25 THB, Carabao Group PCL is Undervalued by 38%.

Back to Top