Ditto (Thailand) PCL
SET:DITTO
Intrinsic Value
The intrinsic value of one DITTO stock under the Base Case scenario is 15.06 THB. Compared to the current market price of 11 THB, Ditto (Thailand) PCL is Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Ditto (Thailand) PCL.
Fundamental Analysis
Revenue & Expenses Breakdown
Ditto (Thailand) PCL
Balance Sheet Decomposition
Ditto (Thailand) PCL
| Current Assets | 2.7B |
| Cash & Short-Term Investments | 554.5m |
| Receivables | 1.8B |
| Other Current Assets | 314.8m |
| Non-Current Assets | 2.3B |
| Long-Term Investments | 1.7B |
| PP&E | 211.5m |
| Intangibles | 11.8m |
| Other Non-Current Assets | 372.4m |
Free Cash Flow Analysis
Ditto (Thailand) PCL
| THB | |
| Free Cash Flow | THB |
Earnings Waterfall
Ditto (Thailand) PCL
|
Revenue
|
2.7B
THB
|
|
Cost of Revenue
|
-2B
THB
|
|
Gross Profit
|
743.4m
THB
|
|
Operating Expenses
|
-169.4m
THB
|
|
Operating Income
|
574m
THB
|
|
Other Expenses
|
-31.2m
THB
|
|
Net Income
|
542.8m
THB
|
DITTO Profitability Score
Profitability Due Diligence
Ditto (Thailand) PCL's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Ditto (Thailand) PCL's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
DITTO Solvency Score
Solvency Due Diligence
Ditto (Thailand) PCL's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Score
Ditto (Thailand) PCL's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DITTO Price Targets Summary
Ditto (Thailand) PCL
Dividends
Current shareholder yield for DITTO 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 DITTO stock under the Base Case scenario is 15.06 THB.
Compared to the current market price of 11 THB, Ditto (Thailand) PCL is Undervalued by 27%.