Polyplex Thailand PCL
SET:PTL
Intrinsic Value
The intrinsic value of one PTL stock under the Base Case scenario is 36.94 THB. Compared to the current market price of 10.2 THB, Polyplex Thailand PCL is Undervalued by 72%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Polyplex Thailand PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Polyplex Thailand PCL
Balance Sheet Decomposition
Polyplex Thailand PCL
Current Assets | 11.1B |
Cash & Short-Term Investments | 1.7B |
Receivables | 3.5B |
Other Current Assets | 5.9B |
Non-Current Assets | 14.6B |
Long-Term Investments | 156.6m |
PP&E | 14.2B |
Intangibles | 3.2m |
Other Non-Current Assets | 178.9m |
Free Cash Flow Analysis
Polyplex Thailand PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Polyplex Thailand PCL
Revenue
|
22.7B
THB
|
Cost of Revenue
|
-19.6B
THB
|
Gross Profit
|
3.1B
THB
|
Operating Expenses
|
-1.6B
THB
|
Operating Income
|
1.5B
THB
|
Other Expenses
|
-232.4k
THB
|
Net Income
|
1.5B
THB
|
PTL Profitability Score
Profitability Due Diligence
Polyplex Thailand PCL's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Polyplex Thailand PCL's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
PTL Solvency Score
Solvency Due Diligence
Polyplex Thailand PCL's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Score
Polyplex Thailand PCL's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PTL Price Targets Summary
Polyplex Thailand PCL
Dividends
Current shareholder yield for PTL 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 PTL stock under the Base Case scenario is 36.94 THB.
Compared to the current market price of 10.2 THB, Polyplex Thailand PCL is Undervalued by 72%.