F

Far East Fame Line DDB PCL
SET:FE

Watchlist Manager
Far East Fame Line DDB PCL
SET:FE
Watchlist
Price: 198 THB Market Closed
Market Cap: 1.6B THB

Intrinsic Value

The intrinsic value of one FE stock under the Base Case scenario is 161.53 THB. Compared to the current market price of 198 THB, Far East Fame Line DDB PCL is Overvalued by 18%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

FE Intrinsic Value
161.53 THB
Overvaluation 18%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation History
Far East Fame Line DDB PCL

What is Valuation History?
Ask AI Assistant
What other research platforms think about FE?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is FE valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Far East Fame Line DDB PCL.

Explain Valuation
Compare FE to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about FE?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Far East Fame Line DDB PCL

Current Assets 314.4m
Cash & Short-Term Investments 132.5m
Receivables 161m
Other Current Assets 20.9m
Non-Current Assets 1.5B
Long-Term Investments 1.3B
PP&E 189.5m
Other Non-Current Assets 23.8m
Current Liabilities 225.4m
Accounts Payable 199.1m
Accrued Liabilities 14.7m
Other Current Liabilities 11.7m
Non-Current Liabilities 123.5m
Long-Term Debt 6.1m
Other Non-Current Liabilities 117.5m
Efficiency

Free Cash Flow Analysis
Far East Fame Line DDB PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Far East Fame Line DDB PCL

Revenue
652.3m THB
Cost of Revenue
-462.6m THB
Gross Profit
189.7m THB
Operating Expenses
-153.7m THB
Operating Income
36m THB
Other Expenses
51.4m THB
Net Income
87.4m THB
Fundamental Scores

FE Profitability Score
Profitability Due Diligence

Far East Fame Line DDB PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
ROE is Increasing
Healthy Net Margin
47/100
Profitability
Score

Far East Fame Line DDB PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

FE Solvency Score
Solvency Due Diligence

Far East Fame Line DDB PCL's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Negative Net Debt
Low D/E
High Altman Z-Score
80/100
Solvency
Score

Far East Fame Line DDB PCL's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FE Price Targets Summary
Far East Fame Line DDB PCL

There are no price targets for FE.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 FE 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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one FE stock?

The intrinsic value of one FE stock under the Base Case scenario is 161.53 THB.

Is FE stock undervalued or overvalued?

Compared to the current market price of 198 THB, Far East Fame Line DDB PCL is Overvalued by 18%.

Back to Top