
CP Axtra PCL
SET:CPAXT

Intrinsic Value
The intrinsic value of one
CPAXT
stock under the Base Case scenario is
42.55
THB.
Compared to the current market price of 24.1 THB,
CP Axtra PCL
is
Undervalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
CP Axtra PCL
Fundamental Analysis


Revenue & Expenses Breakdown
CP Axtra PCL
Balance Sheet Decomposition
CP Axtra PCL
Current Assets | 66.2B |
Cash & Short-Term Investments | 23.1B |
Receivables | 8.3B |
Other Current Assets | 34.8B |
Non-Current Assets | 467.7B |
Long-Term Investments | 62.1B |
PP&E | 157B |
Intangibles | 245.5B |
Other Non-Current Assets | 3B |
Free Cash Flow Analysis
CP Axtra PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
CP Axtra PCL
Revenue
|
498.9B
THB
|
Cost of Revenue
|
-418.4B
THB
|
Gross Profit
|
80.5B
THB
|
Operating Expenses
|
-63.1B
THB
|
Operating Income
|
17.4B
THB
|
Other Expenses
|
-7.8B
THB
|
Net Income
|
9.6B
THB
|
CPAXT Profitability Score
Profitability Due Diligence
CP Axtra PCL's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
CP Axtra PCL's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
CPAXT Solvency Score
Solvency Due Diligence
CP Axtra PCL's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Score
CP Axtra PCL's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CPAXT Price Targets Summary
CP Axtra PCL
Dividends
Current shareholder yield for CPAXT 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
CPAXT
stock under the Base Case scenario is
42.55
THB.
Compared to the current market price of 24.1 THB,
CP Axtra PCL
is
Undervalued by 43%.