K

Kulthorn Kirby PCL
SET:KKC

Watchlist Manager
Kulthorn Kirby PCL
SET:KKC
Watchlist
Price: 0.04 THB Market Closed
Market Cap: 60m THB

Intrinsic Value

KKC's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one KKC stock under the Base Case scenario is 1.06 THB. Compared to the current market price of 0.04 THB, Kulthorn Kirby PCL is Undervalued by 96%.

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

KKC Intrinsic Value
1.06 THB
Undervaluation 96%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case
Compare KKC to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about KKC?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Kulthorn Kirby PCL
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kulthorn Kirby PCL

Current Assets 1B
Cash & Short-Term Investments 46.9m
Receivables 298.7m
Other Current Assets 697.7m
Non-Current Assets 3.7B
PP&E 3.7B
Intangibles 24.3m
Other Non-Current Assets 11.9m
Efficiency

Free Cash Flow Analysis
Kulthorn Kirby PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Kulthorn Kirby PCL

Revenue
2.6B THB
Cost of Revenue
-2.5B THB
Gross Profit
125.3m THB
Operating Expenses
-885.5m THB
Operating Income
-760.2m THB
Other Expenses
-478.5m THB
Net Income
-1.2B THB
Fundamental Scores

KKC Profitability Score
Profitability Due Diligence

Kulthorn Kirby PCL's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional ROE
ROE is Increasing
Negative Free Cash Flow
39/100
Profitability
Score

Kulthorn Kirby PCL's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

KKC Solvency Score
Solvency Due Diligence

Kulthorn Kirby PCL's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
20/100
Solvency
Score

Kulthorn Kirby PCL's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KKC Price Targets Summary
Kulthorn Kirby PCL

There are no price targets for KKC.
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 KKC 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