Netbay PCL
SET:NETBAY
Intrinsic Value
The intrinsic value of one NETBAY stock under the Base Case scenario is 23.17 THB. Compared to the current market price of 20.9 THB, Netbay PCL is Undervalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Netbay PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Netbay PCL
Balance Sheet Decomposition
Netbay PCL
Current Assets | 613.3m |
Cash & Short-Term Investments | 455.9m |
Receivables | 143.5m |
Other Current Assets | 13.9m |
Non-Current Assets | 157.1m |
Long-Term Investments | 23.1m |
PP&E | 84.6m |
Intangibles | 31.7m |
Other Non-Current Assets | 17.7m |
Free Cash Flow Analysis
Netbay PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Netbay PCL
Revenue
|
633.9m
THB
|
Cost of Revenue
|
-126.8m
THB
|
Gross Profit
|
507.1m
THB
|
Operating Expenses
|
-204.2m
THB
|
Operating Income
|
302.9m
THB
|
Other Expenses
|
-63.6m
THB
|
Net Income
|
239.3m
THB
|
NETBAY Profitability Score
Profitability Due Diligence
Netbay PCL's profitability score is 82/100. The higher the profitability score, the more profitable the company is.
Score
Netbay PCL's profitability score is 82/100. The higher the profitability score, the more profitable the company is.
NETBAY Solvency Score
Solvency Due Diligence
Netbay PCL's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Score
Netbay PCL's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NETBAY Price Targets Summary
Netbay PCL
According to Wall Street analysts, the average 1-year price target for NETBAY is 25.81 THB with a low forecast of 25.55 THB and a high forecast of 26.57 THB.
Dividends
Current shareholder yield for NETBAY 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 NETBAY stock under the Base Case scenario is 23.17 THB.
Compared to the current market price of 20.9 THB, Netbay PCL is Undervalued by 10%.