I

IRPC PCL
SET:IRPC

Watchlist Manager
IRPC PCL
SET:IRPC
Watchlist
Price: 1 THB Market Closed
Market Cap: 20.4B THB

Intrinsic Value

The intrinsic value of one IRPC stock under the Base Case scenario is 3.49 THB. Compared to the current market price of 1 THB, IRPC PCL is Undervalued by 71%.

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

IRPC Intrinsic Value
3.49 THB
Undervaluation 71%
Intrinsic Value
Price
I
Worst Case
Base Case
Best Case

Valuation History
IRPC PCL

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

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 IRPC valued this way?

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

Explain Valuation
Compare IRPC to

Fundamental Analysis

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

Balance Sheet Decomposition
IRPC PCL

Current Assets 57.2B
Cash & Short-Term Investments 14B
Receivables 14.7B
Other Current Assets 28.5B
Non-Current Assets 122B
Long-Term Investments 12.1B
PP&E 103.9B
Intangibles 558.6m
Other Non-Current Assets 5.5B
Current Liabilities 49.1B
Accounts Payable 32.3B
Accrued Liabilities 458.5m
Other Current Liabilities 16.4B
Non-Current Liabilities 63.3B
Long-Term Debt 58.5B
Other Non-Current Liabilities 4.8B
Efficiency

Free Cash Flow Analysis
IRPC PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
IRPC PCL

Revenue
286B THB
Cost of Revenue
-282.5B THB
Gross Profit
3.5B THB
Operating Expenses
-6.6B THB
Operating Income
-3B THB
Other Expenses
-1.1B THB
Net Income
-4.1B THB
Fundamental Scores

IRPC Profitability Score
Profitability Due Diligence

IRPC PCL's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Declining Net Margin
Declining Gross Margin
Declining Operating Margin
Low 3Y Average Gross Margin
33/100
Profitability
Score

IRPC PCL's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

IRPC Solvency Score
Solvency Due Diligence

IRPC PCL's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
34/100
Solvency
Score

IRPC PCL's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

IRPC Price Targets Summary
IRPC PCL

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

According to Wall Street analysts, the average 1-year price target for IRPC is 1.02 THB with a low forecast of 0.78 THB and a high forecast of 1.31 THB.

Lowest
Price Target
0.78 THB
22% Downside
Average
Price Target
1.02 THB
2% Upside
Highest
Price Target
1.31 THB
31% 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 IRPC 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 IRPC stock?

The intrinsic value of one IRPC stock under the Base Case scenario is 3.49 THB.

Is IRPC stock undervalued or overvalued?

Compared to the current market price of 1 THB, IRPC PCL is Undervalued by 71%.

Back to Top