Peerapat Technology PCL
SET:PRAPAT
Intrinsic Value
The intrinsic value of one PRAPAT stock under the Base Case scenario is 2.33 THB. Compared to the current market price of 0.78 THB, Peerapat Technology PCL is Undervalued by 67%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Peerapat Technology PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Peerapat Technology PCL
Balance Sheet Decomposition
Peerapat Technology PCL
Current Assets | 684.4m |
Cash & Short-Term Investments | 150.1m |
Receivables | 198.7m |
Other Current Assets | 335.7m |
Non-Current Assets | 779.1m |
Long-Term Investments | 12.5m |
PP&E | 627.3m |
Intangibles | 30.2m |
Other Non-Current Assets | 109.2m |
Free Cash Flow Analysis
Peerapat Technology PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Peerapat Technology PCL
Revenue
|
1.1B
THB
|
Cost of Revenue
|
-637.3m
THB
|
Gross Profit
|
503m
THB
|
Operating Expenses
|
-421.4m
THB
|
Operating Income
|
81.6m
THB
|
Other Expenses
|
-43.2m
THB
|
Net Income
|
38.5m
THB
|
PRAPAT Profitability Score
Profitability Due Diligence
Peerapat Technology PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Peerapat Technology PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
PRAPAT Solvency Score
Solvency Due Diligence
Peerapat Technology PCL's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Score
Peerapat Technology PCL's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PRAPAT Price Targets Summary
Peerapat Technology PCL
Dividends
Current shareholder yield for PRAPAT 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 PRAPAT stock under the Base Case scenario is 2.33 THB.
Compared to the current market price of 0.78 THB, Peerapat Technology PCL is Undervalued by 67%.