MK Restaurant Group PCL
SET:M
Intrinsic Value
The intrinsic value of one M stock under the Base Case scenario is 35.64 THB. Compared to the current market price of 25 THB, MK Restaurant Group PCL is Undervalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
MK Restaurant Group PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
MK Restaurant Group PCL
Balance Sheet Decomposition
MK Restaurant Group PCL
Current Assets | 7.1B |
Cash & Short-Term Investments | 6.4B |
Receivables | 122.6m |
Other Current Assets | 509.4m |
Non-Current Assets | 12.3B |
Long-Term Investments | 1.9B |
PP&E | 7.3B |
Intangibles | 2.3B |
Other Non-Current Assets | 839.4m |
Free Cash Flow Analysis
MK Restaurant Group PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
MK Restaurant Group PCL
Revenue
|
15B
THB
|
Cost of Revenue
|
-4.9B
THB
|
Gross Profit
|
10.1B
THB
|
Operating Expenses
|
-8.4B
THB
|
Operating Income
|
1.6B
THB
|
Other Expenses
|
-309.5m
THB
|
Net Income
|
1.3B
THB
|
M Profitability Score
Profitability Due Diligence
MK Restaurant Group PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
MK Restaurant Group PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
M Solvency Score
Solvency Due Diligence
MK Restaurant Group PCL's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Score
MK Restaurant Group PCL's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
M Price Targets Summary
MK Restaurant Group PCL
According to Wall Street analysts, the average 1-year price target for M is 17.82 THB with a low forecast of 16.16 THB and a high forecast of 19.43 THB.
Dividends
Current shareholder yield for M 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 M stock under the Base Case scenario is 35.64 THB.
Compared to the current market price of 25 THB, MK Restaurant Group PCL is Undervalued by 30%.