Major Development PCL
SET:MJD
Intrinsic Value
The intrinsic value of one MJD stock under the Base Case scenario is 4.63 THB. Compared to the current market price of 0.42 THB, Major Development PCL is Undervalued by 91%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Fundamental Analysis

Revenue & Expenses Breakdown
Major Development PCL
Balance Sheet Decomposition
Major Development PCL
Current Assets | 11.4B |
Cash & Short-Term Investments | 548.4m |
Receivables | 241.1m |
Other Current Assets | 10.6B |
Non-Current Assets | 6.7B |
Long-Term Investments | 3.6B |
PP&E | 2.1B |
Intangibles | 18m |
Other Non-Current Assets | 989.6m |
Free Cash Flow Analysis
Major Development PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Major Development PCL
Revenue
|
2.2B
THB
|
Cost of Revenue
|
-1.4B
THB
|
Gross Profit
|
752.8m
THB
|
Operating Expenses
|
-667.8m
THB
|
Operating Income
|
84.9m
THB
|
Other Expenses
|
-420.6m
THB
|
Net Income
|
-335.6m
THB
|
MJD Profitability Score
Profitability Due Diligence
Major Development PCL's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Score
Major Development PCL's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
MJD Solvency Score
Solvency Due Diligence
Major Development PCL's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Score
Major Development PCL's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MJD Price Targets Summary
Major Development PCL
Dividends
Current shareholder yield for MJD 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?