DV 8 PCL
SET:DV8
Intrinsic Value
The intrinsic value of one DV8 stock under the Base Case scenario is 0.3 THB. Compared to the current market price of 4.88 THB, DV 8 PCL is Overvalued by 94%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
DV 8 PCL
Fundamental Analysis

Revenue & Expenses Breakdown
DV 8 PCL
Balance Sheet Decomposition
DV 8 PCL
Current Assets | 742.9m |
Cash & Short-Term Investments | 642.6m |
Receivables | 100.2m |
Non-Current Assets | 59.6m |
Long-Term Investments | 4.5m |
PP&E | 29.1m |
Intangibles | 3.1m |
Other Non-Current Assets | 22.9m |
Free Cash Flow Analysis
DV 8 PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
DV 8 PCL
Revenue
|
126.6m
THB
|
Cost of Revenue
|
-89.9m
THB
|
Gross Profit
|
36.7m
THB
|
Operating Expenses
|
-40.9m
THB
|
Operating Income
|
-4.1m
THB
|
Other Expenses
|
-6.2m
THB
|
Net Income
|
-10.4m
THB
|
DV8 Profitability Score
Profitability Due Diligence
DV 8 PCL's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Score
DV 8 PCL's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
DV8 Solvency Score
Solvency Due Diligence
DV 8 PCL's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
DV 8 PCL's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DV8 Price Targets Summary
DV 8 PCL
Dividends
Current shareholder yield for DV8 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 DV8 stock under the Base Case scenario is 0.3 THB.
Compared to the current market price of 4.88 THB, DV 8 PCL is Overvalued by 94%.