D

Don Muang Tollway PCL
SET:DMT

Watchlist Manager
Don Muang Tollway PCL
SET:DMT
Watchlist
Price: 10 THB -0.99% Market Closed
Market Cap: 11.8B THB

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:

DMT Intrinsic Value
22.28 THB
Undervaluation 55%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation History
Don Muang Tollway PCL

DMT
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for DMT cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Don Muang Tollway PCL
SET:DMT
TH
Transportation Infrastructure
Market Cap
11.8B THB
IPO
May 7, 2021
TH
Transportation Infrastructure
Market Cap
11.8B THB
IPO
May 7, 2021
Price
฿false
EPS
฿false
AI Assistant
AI Assistant
Ask me anything about Don Muang Tollway PCL
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Don Muang Tollway PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
Positive Net Income
71/100
Profitability
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.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Low D/E
80/100
Solvency
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

Wall Street analysts forecast DMT stock price to rise over the next 12 months.

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.

Lowest
Price Target
13.23 THB
32% Upside
Average
Price Target
13.36 THB
34% Upside
Highest
Price Target
13.76 THB
38% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one DMT stock?

The intrinsic value of one DMT stock under the Base Case scenario is 22.28 THB.

Is DMT stock undervalued or overvalued?

Compared to the current market price of 10 THB, Don Muang Tollway PCL is Undervalued by 55%.

Back to Top