R

Rayong Wire Industries PCL
SET:RWI

Watchlist Manager
Rayong Wire Industries PCL
SET:RWI
Watchlist
Price: 0.21 THB Market Closed
Market Cap: 192.2m THB

Intrinsic Value

The intrinsic value of one RWI stock under the Base Case scenario is 0.6 THB. Compared to the current market price of 0.21 THB, Rayong Wire Industries PCL is Undervalued by 65%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RWI Intrinsic Value
0.6 THB
Undervaluation 65%
Intrinsic Value
Price
R
Worst Case
Base Case
Best Case

Valuation History
Rayong Wire Industries PCL

What is Valuation History?
Ask AI Assistant
What other research platforms think about RWI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is RWI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Rayong Wire Industries PCL.

Explain Valuation
Compare RWI to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RWI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rayong Wire Industries PCL

Current Assets 745.8m
Cash & Short-Term Investments 454m
Receivables 217m
Other Current Assets 74.8m
Non-Current Assets 357.7m
PP&E 264.1m
Intangibles 62k
Other Non-Current Assets 93.6m
Current Liabilities 40.6m
Accounts Payable 26.4m
Short-Term Debt 8.6m
Other Current Liabilities 5.6m
Non-Current Liabilities 131m
Long-Term Debt 116.8m
Other Non-Current Liabilities 14.2m
Efficiency

Free Cash Flow Analysis
Rayong Wire Industries PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rayong Wire Industries PCL

Revenue
497.4m THB
Cost of Revenue
-459m THB
Gross Profit
38.4m THB
Operating Expenses
-62.9m THB
Operating Income
-24.5m THB
Other Expenses
-106.1m THB
Net Income
-130.6m THB
Fundamental Scores

RWI Profitability Score
Profitability Due Diligence

Rayong Wire Industries PCL's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

Gross Margin is Increasing
Declining Operating Margin
Low Gross Margin
Declining ROIC
29/100
Profitability
Score

Rayong Wire Industries PCL's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

RWI Solvency Score
Solvency Due Diligence

Rayong Wire Industries PCL's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Negative Net Debt
Low D/E
60/100
Solvency
Score

Rayong Wire Industries PCL's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RWI Price Targets Summary
Rayong Wire Industries PCL

There are no price targets for RWI.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for RWI 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one RWI stock?

The intrinsic value of one RWI stock under the Base Case scenario is 0.6 THB.

Is RWI stock undervalued or overvalued?

Compared to the current market price of 0.21 THB, Rayong Wire Industries PCL is Undervalued by 65%.

Back to Top