Plan B Media PCL
SET:PLANB
Intrinsic Value
Plan B Media Public Co. Ltd. engages in the provision of media services and consultation on media planning and marketing and content development. [ Read More ]
The intrinsic value of one PLANB stock under the Base Case scenario is 8.13 THB. Compared to the current market price of 8.2 THB, Plan B Media PCL is Overvalued by 1%.
Valuation Backtest
Plan B Media PCL
Run backtest to discover the historical profit from buying and selling PLANB stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Plan B Media PCL
Current Assets | 4.3B |
Cash & Short-Term Investments | 1.1B |
Receivables | 2.8B |
Other Current Assets | 444.8m |
Non-Current Assets | 11.9B |
Long-Term Investments | 984.7m |
PP&E | 9B |
Intangibles | 1.3B |
Other Non-Current Assets | 588.2m |
Current Liabilities | 4.2B |
Accounts Payable | 792.8m |
Accrued Liabilities | 532.1m |
Short-Term Debt | 815m |
Other Current Liabilities | 2.1B |
Non-Current Liabilities | 3.3B |
Long-Term Debt | 2.8B |
Other Non-Current Liabilities | 501.5m |
Earnings Waterfall
Plan B Media PCL
Revenue
|
8.4B
THB
|
Cost of Revenue
|
-5.9B
THB
|
Gross Profit
|
2.5B
THB
|
Operating Expenses
|
-1B
THB
|
Operating Income
|
1.5B
THB
|
Other Expenses
|
-559m
THB
|
Net Income
|
911.2m
THB
|
Free Cash Flow Analysis
Plan B Media PCL
PLANB Profitability Score
Profitability Due Diligence
Plan B Media PCL's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Plan B Media PCL's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
PLANB Solvency Score
Solvency Due Diligence
Plan B Media PCL's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Score
Plan B Media PCL's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PLANB Price Targets Summary
Plan B Media PCL
According to Wall Street analysts, the average 1-year price target for PLANB is 10.26 THB with a low forecast of 7.78 THB and a high forecast of 12.39 THB.
Shareholder Return
PLANB Price
Plan B Media PCL
Average Annual Return | 5.98% |
Standard Deviation of Annual Returns | 20.5% |
Max Drawdown | -100% |
Market Capitalization | 35.2B THB |
Shares Outstanding | 4 279 340 000 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Plan B Media Public Co. Ltd. engages in the provision of media services and consultation on media planning and marketing and content development. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2015-02-17. The firm is principally engaged in providing advertising media production, advertising space and airtime rental services. The firm operates through two segments: the Advertising media segment and the Engagement marketing segment. The Advertising media segment comprises advertising media production, advertising space and airtime rental services. The Engagement marketing segment comprises the management and development of artists. The firm is categorized into five activities: international broadcasting, combat sports, football, esports and running. The Company’s wholly owned subsidiaries include Verisign Company Limited, Ads Cuisine Company Limited, Master Standard Display Company Limited, Multi Sign Company Limited and Co-Mass Company Limited.
Contact
IPO
Employees
Officers
The intrinsic value of one PLANB stock under the Base Case scenario is 8.13 THB.
Compared to the current market price of 8.2 THB, Plan B Media PCL is Overvalued by 1%.