Dental Corporation PCL
SET:D
Intrinsic Value
The intrinsic value of one D stock under the Base Case scenario is 4.24 THB. Compared to the current market price of 2.02 THB, Dental Corporation PCL is Undervalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Dental Corporation PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Dental Corporation PCL
Balance Sheet Decomposition
Dental Corporation PCL
Current Assets | 358.7m |
Cash & Short-Term Investments | 37.6m |
Receivables | 93.7m |
Other Current Assets | 227.4m |
Non-Current Assets | 977.1m |
Long-Term Investments | 25.2m |
PP&E | 823.1m |
Intangibles | 105.8m |
Other Non-Current Assets | 23m |
Free Cash Flow Analysis
Dental Corporation PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Dental Corporation PCL
Revenue
|
972.7m
THB
|
Cost of Revenue
|
-655.8m
THB
|
Gross Profit
|
316.9m
THB
|
Operating Expenses
|
-239.9m
THB
|
Operating Income
|
77m
THB
|
Other Expenses
|
-29m
THB
|
Net Income
|
48m
THB
|
D Profitability Score
Profitability Due Diligence
Dental Corporation PCL's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Dental Corporation PCL's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
D Solvency Score
Solvency Due Diligence
Dental Corporation PCL's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Score
Dental Corporation PCL's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
D Price Targets Summary
Dental Corporation PCL
According to Wall Street analysts, the average 1-year price target for D is 2.22 THB with a low forecast of 2.2 THB and a high forecast of 2.29 THB.
Dividends
Current shareholder yield for D 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 D stock under the Base Case scenario is 4.24 THB.
Compared to the current market price of 2.02 THB, Dental Corporation PCL is Undervalued by 52%.