
PTT Oil and Retail Business PCL
SET:OR

Intrinsic Value
The intrinsic value of one
OR
stock under the Base Case scenario is
20.72
THB.
Compared to the current market price of 13 THB,
PTT Oil and Retail Business PCL
is
Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
PTT Oil and Retail Business PCL
Fundamental Analysis


Revenue & Expenses Breakdown
PTT Oil and Retail Business PCL
Balance Sheet Decomposition
PTT Oil and Retail Business PCL
Current Assets | 110.6B |
Cash & Short-Term Investments | 42.9B |
Receivables | 35.1B |
Other Current Assets | 32.6B |
Non-Current Assets | 91.2B |
Long-Term Investments | 15.4B |
PP&E | 59.4B |
Intangibles | 8.2B |
Other Non-Current Assets | 8.2B |
Free Cash Flow Analysis
PTT Oil and Retail Business PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
PTT Oil and Retail Business PCL
Revenue
|
728.4B
THB
|
Cost of Revenue
|
-695.8B
THB
|
Gross Profit
|
32.7B
THB
|
Operating Expenses
|
-21.8B
THB
|
Operating Income
|
10.9B
THB
|
Other Expenses
|
-2.6B
THB
|
Net Income
|
8.3B
THB
|
OR Profitability Score
Profitability Due Diligence
PTT Oil and Retail Business PCL's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
PTT Oil and Retail Business PCL's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
OR Solvency Score
Solvency Due Diligence
PTT Oil and Retail Business PCL's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Score
PTT Oil and Retail Business PCL's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
OR Price Targets Summary
PTT Oil and Retail Business PCL
According to Wall Street analysts, the average 1-year price target for
OR
is 15.5 THB
with a low forecast of 11.31 THB and a high forecast of 26.25 THB.
Dividends
Current shareholder yield for OR 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
OR
stock under the Base Case scenario is
20.72
THB.
Compared to the current market price of 13 THB,
PTT Oil and Retail Business PCL
is
Undervalued by 37%.