Kulthorn Kirby PCL
SET:KKC
Intrinsic Value
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:
Fundamental Analysis

Revenue & Expenses Breakdown
Kulthorn Kirby PCL
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 |
Free Cash Flow Analysis
Kulthorn Kirby PCL
THB | |
Free Cash Flow | THB |
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
|
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.
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.
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
Dividends
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?