Villa Kunalai PCL
SET:KUN
Intrinsic Value
The intrinsic value of one KUN stock under the Base Case scenario is 1.15 THB. Compared to the current market price of 1.18 THB, Villa Kunalai PCL is Overvalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Villa Kunalai PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Villa Kunalai PCL
Balance Sheet Decomposition
Villa Kunalai PCL
Current Assets | 2.6B |
Cash & Short-Term Investments | 42.7m |
Receivables | 11.9m |
Other Current Assets | 2.5B |
Non-Current Assets | 305.6m |
Long-Term Investments | 114.1m |
PP&E | 145.3m |
Intangibles | 335.2k |
Other Non-Current Assets | 45.9m |
Free Cash Flow Analysis
Villa Kunalai PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Villa Kunalai PCL
Revenue
|
624.2m
THB
|
Cost of Revenue
|
-478.6m
THB
|
Gross Profit
|
145.6m
THB
|
Operating Expenses
|
-103.3m
THB
|
Operating Income
|
42.3m
THB
|
Other Expenses
|
-11.3m
THB
|
Net Income
|
31m
THB
|
KUN Profitability Score
Profitability Due Diligence
Villa Kunalai PCL's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
Villa Kunalai PCL's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
KUN Solvency Score
Solvency Due Diligence
Villa Kunalai PCL's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Score
Villa Kunalai PCL's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KUN Price Targets Summary
Villa Kunalai PCL
Dividends
Current shareholder yield for KUN 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 KUN stock under the Base Case scenario is 1.15 THB.
Compared to the current market price of 1.18 THB, Villa Kunalai PCL is Overvalued by 2%.