C Panel PCL
SET:CPANEL
Intrinsic Value
The intrinsic value of one CPANEL stock under the Base Case scenario is 1.56 THB. Compared to the current market price of 2 THB, C Panel PCL is Overvalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
C Panel PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
C Panel PCL
Balance Sheet Decomposition
C Panel PCL
Current Assets | 75.9m |
Cash & Short-Term Investments | 2.7m |
Receivables | 28.3m |
Other Current Assets | 45m |
Non-Current Assets | 1B |
PP&E | 961.5m |
Intangibles | 32.3m |
Other Non-Current Assets | 46.4m |
Free Cash Flow Analysis
C Panel PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
C Panel PCL
Revenue
|
193.4m
THB
|
Cost of Revenue
|
-160.3m
THB
|
Gross Profit
|
33.1m
THB
|
Operating Expenses
|
-66.5m
THB
|
Operating Income
|
-33.3m
THB
|
Other Expenses
|
4.6m
THB
|
Net Income
|
-28.7m
THB
|
CPANEL Profitability Score
Profitability Due Diligence
C Panel PCL's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Score
C Panel PCL's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
CPANEL Solvency Score
Solvency Due Diligence
C Panel PCL's solvency score is 21/100. The higher the solvency score, the more solvent the company is.
Score
C Panel PCL's solvency score is 21/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CPANEL Price Targets Summary
C Panel PCL
Dividends
Current shareholder yield for CPANEL 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?
The intrinsic value of one CPANEL stock under the Base Case scenario is 1.56 THB.
Compared to the current market price of 2 THB, C Panel PCL is Overvalued by 22%.