Gulf Energy Development PCL
SET:GULF
Intrinsic Value
The intrinsic value of one GULF stock under the Base Case scenario is 44.16 THB. Compared to the current market price of 50 THB, Gulf Energy Development PCL is Overvalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Gulf Energy Development PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Gulf Energy Development PCL
Balance Sheet Decomposition
Gulf Energy Development PCL
Current Assets | 71.4B |
Cash & Short-Term Investments | 35.2B |
Receivables | 27B |
Other Current Assets | 9.3B |
Non-Current Assets | 424.8B |
Long-Term Investments | 208.8B |
PP&E | 95.2B |
Intangibles | 5.6B |
Other Non-Current Assets | 115.2B |
Free Cash Flow Analysis
Gulf Energy Development PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Gulf Energy Development PCL
Revenue
|
120.9B
THB
|
Cost of Revenue
|
-97.1B
THB
|
Gross Profit
|
23.7B
THB
|
Operating Expenses
|
-3B
THB
|
Operating Income
|
20.7B
THB
|
Other Expenses
|
-2.5B
THB
|
Net Income
|
18.2B
THB
|
GULF Profitability Score
Profitability Due Diligence
Gulf Energy Development PCL's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Gulf Energy Development PCL's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
GULF Solvency Score
Solvency Due Diligence
Gulf Energy Development PCL's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Score
Gulf Energy Development PCL's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GULF Price Targets Summary
Gulf Energy Development PCL
According to Wall Street analysts, the average 1-year price target for GULF is 67.54 THB with a low forecast of 60.85 THB and a high forecast of 75.6 THB.
Dividends
Current shareholder yield for GULF 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 GULF stock under the Base Case scenario is 44.16 THB.
Compared to the current market price of 50 THB, Gulf Energy Development PCL is Overvalued by 12%.