Mega Lifesciences PCL
SET:MEGA
Intrinsic Value
The intrinsic value of one MEGA stock under the Base Case scenario is 51.38 THB. Compared to the current market price of 25.75 THB, Mega Lifesciences PCL is Undervalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Mega Lifesciences PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Mega Lifesciences PCL
Balance Sheet Decomposition
Mega Lifesciences PCL
Current Assets | 10.1B |
Cash & Short-Term Investments | 3.9B |
Receivables | 3.1B |
Other Current Assets | 3.1B |
Non-Current Assets | 4.2B |
Long-Term Investments | 72.1m |
PP&E | 2.2B |
Intangibles | 1.3B |
Other Non-Current Assets | 609.2m |
Free Cash Flow Analysis
Mega Lifesciences PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Mega Lifesciences PCL
Revenue
|
14.8B
THB
|
Cost of Revenue
|
-7.1B
THB
|
Gross Profit
|
7.7B
THB
|
Operating Expenses
|
-4.4B
THB
|
Operating Income
|
3.3B
THB
|
Other Expenses
|
-1.3B
THB
|
Net Income
|
2B
THB
|
MEGA Profitability Score
Profitability Due Diligence
Mega Lifesciences PCL's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Score
Mega Lifesciences PCL's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
MEGA Solvency Score
Solvency Due Diligence
Mega Lifesciences PCL's solvency score is 95/100. The higher the solvency score, the more solvent the company is.
Score
Mega Lifesciences PCL's solvency score is 95/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MEGA Price Targets Summary
Mega Lifesciences PCL
According to Wall Street analysts, the average 1-year price target for MEGA is 32.67 THB with a low forecast of 26.26 THB and a high forecast of 40.95 THB.
Dividends
Current shareholder yield for MEGA 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 MEGA stock under the Base Case scenario is 51.38 THB.
Compared to the current market price of 25.75 THB, Mega Lifesciences PCL is Undervalued by 50%.