Far East Fame Line DDB PCL
SET:FE
Intrinsic Value
The intrinsic value of one FE stock under the Base Case scenario is 207.11 THB. Compared to the current market price of 170 THB, Far East Fame Line DDB PCL is Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Far East Fame Line DDB PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Far East Fame Line DDB PCL
Balance Sheet Decomposition
Far East Fame Line DDB PCL
Current Assets | 255.5m |
Cash & Short-Term Investments | 149.2m |
Receivables | 79.6m |
Other Current Assets | 26.8m |
Non-Current Assets | 1.5B |
Long-Term Investments | 1.3B |
PP&E | 184.9m |
Other Non-Current Assets | 25m |
Free Cash Flow Analysis
Far East Fame Line DDB PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Far East Fame Line DDB PCL
Revenue
|
734.6m
THB
|
Cost of Revenue
|
-488.2m
THB
|
Gross Profit
|
246.3m
THB
|
Operating Expenses
|
-161.8m
THB
|
Operating Income
|
84.6m
THB
|
Other Expenses
|
42.7m
THB
|
Net Income
|
127.2m
THB
|
FE Profitability Score
Profitability Due Diligence
Far East Fame Line DDB PCL's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Far East Fame Line DDB PCL's profitability score is 53/100. 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 95/100. The higher the solvency score, the more solvent the company is.
Score
Far East Fame Line DDB PCL's solvency score is 95/100. 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
Dividends
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?
The intrinsic value of one FE stock under the Base Case scenario is 207.11 THB.
Compared to the current market price of 170 THB, Far East Fame Line DDB PCL is Undervalued by 18%.