Don Muang Tollway PCL
SET:DMT
Intrinsic Value
The intrinsic value of one DMT stock under the Base Case scenario is 22.28 THB. Compared to the current market price of 10 THB, Don Muang Tollway PCL is Undervalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Don Muang Tollway PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Don Muang Tollway PCL
Balance Sheet Decomposition
Don Muang Tollway PCL
Current Assets | 449.1m |
Cash & Short-Term Investments | 412.5m |
Other Current Assets | 36.6m |
Non-Current Assets | 9.6B |
Long-Term Investments | 603.1m |
PP&E | 8.7B |
Intangibles | 42.1m |
Other Non-Current Assets | 229.6m |
Free Cash Flow Analysis
Don Muang Tollway PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Don Muang Tollway PCL
Revenue
|
3.1B
THB
|
Cost of Revenue
|
-1.1B
THB
|
Gross Profit
|
1.9B
THB
|
Operating Expenses
|
-297.5m
THB
|
Operating Income
|
1.6B
THB
|
Other Expenses
|
-326.9m
THB
|
Net Income
|
1.3B
THB
|
DMT Profitability Score
Profitability Due Diligence
Don Muang Tollway PCL's profitability score is 71/100. The higher the profitability score, the more profitable the company is.
Score
Don Muang Tollway PCL's profitability score is 71/100. The higher the profitability score, the more profitable the company is.
DMT Solvency Score
Solvency Due Diligence
Don Muang Tollway PCL's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Score
Don Muang Tollway PCL's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DMT Price Targets Summary
Don Muang Tollway PCL
According to Wall Street analysts, the average 1-year price target for DMT is 13.36 THB with a low forecast of 13.23 THB and a high forecast of 13.76 THB.
Dividends
Current shareholder yield for DMT 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 DMT stock under the Base Case scenario is 22.28 THB.
Compared to the current market price of 10 THB, Don Muang Tollway PCL is Undervalued by 55%.