Metro Systems Corporation PCL
SET:MSC
Intrinsic Value
The intrinsic value of one MSC stock under the Base Case scenario is 15.97 THB. Compared to the current market price of 8.1 THB, Metro Systems Corporation PCL is Undervalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Metro Systems Corporation PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Metro Systems Corporation PCL
Balance Sheet Decomposition
Metro Systems Corporation PCL
Current Assets | 3.6B |
Cash & Short-Term Investments | 927.4m |
Receivables | 2B |
Other Current Assets | 665.1m |
Non-Current Assets | 1.4B |
Long-Term Investments | 4.8m |
PP&E | 415.2m |
Intangibles | 63m |
Other Non-Current Assets | 964.2m |
Free Cash Flow Analysis
Metro Systems Corporation PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Metro Systems Corporation PCL
Revenue
|
9.8B
THB
|
Cost of Revenue
|
-8.5B
THB
|
Gross Profit
|
1.3B
THB
|
Operating Expenses
|
-972.9m
THB
|
Operating Income
|
349.6m
THB
|
Other Expenses
|
-80.1m
THB
|
Net Income
|
269.4m
THB
|
MSC Profitability Score
Profitability Due Diligence
Metro Systems Corporation PCL's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Metro Systems Corporation PCL's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
MSC Solvency Score
Solvency Due Diligence
Metro Systems Corporation PCL's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Score
Metro Systems Corporation PCL's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MSC Price Targets Summary
Metro Systems Corporation PCL
Dividends
Current shareholder yield for MSC 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 MSC stock under the Base Case scenario is 15.97 THB.
Compared to the current market price of 8.1 THB, Metro Systems Corporation PCL is Undervalued by 49%.