I

Infraset PCL
SET:INSET

Watchlist Manager
Infraset PCL
SET:INSET
Watchlist
Price: 1.68 THB -0.59% Market Closed
Market Cap: 1.4B THB

Intrinsic Value

The intrinsic value of one INSET stock under the Base Case scenario is 3.03 THB. Compared to the current market price of 1.68 THB, Infraset PCL is Undervalued by 45%.

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

INSET Intrinsic Value
3.03 THB
Undervaluation 45%
Intrinsic Value
Price
I
Worst Case
Base Case
Best Case

Valuation History
Infraset PCL

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

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 INSET valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Infraset PCL.

Explain Valuation
Compare INSET to

Fundamental Analysis

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

Balance Sheet Decomposition
Infraset PCL

Current Assets 1.4B
Cash & Short-Term Investments 370.2m
Receivables 972.2m
Other Current Assets 14.5m
Non-Current Assets 458.3m
Long-Term Investments 101.7m
PP&E 96.9m
Intangibles 1.6m
Other Non-Current Assets 258.2m
Efficiency

Free Cash Flow Analysis
Infraset PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Infraset PCL

Revenue
1.9B THB
Cost of Revenue
-1.7B THB
Gross Profit
153.7m THB
Operating Expenses
-57.4m THB
Operating Income
96.3m THB
Other Expenses
-26.5m THB
Net Income
69.8m THB
Fundamental Scores

INSET Profitability Score
Profitability Due Diligence

Infraset PCL's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Gross Margin
Positive 3Y Average ROIC
Low 3Y Average Operating Margin
Low Gross Margin
45/100
Profitability
Score

Infraset PCL's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

INSET Solvency Score
Solvency Due Diligence

Infraset PCL's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Negative Net Debt
Low D/E
Short-Term Solvency
82/100
Solvency
Score

Infraset PCL's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

INSET Price Targets Summary
Infraset PCL

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

According to Wall Street analysts, the average 1-year price target for INSET is 3.26 THB with a low forecast of 3.23 THB and a high forecast of 3.36 THB.

Lowest
Price Target
3.23 THB
92% Upside
Average
Price Target
3.26 THB
94% Upside
Highest
Price Target
3.36 THB
100% 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 INSET 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 INSET stock?

The intrinsic value of one INSET stock under the Base Case scenario is 3.03 THB.

Is INSET stock undervalued or overvalued?

Compared to the current market price of 1.68 THB, Infraset PCL is Undervalued by 45%.

Back to Top