T

Thaitheparos PCL
SET:SAUCE

Watchlist Manager
Thaitheparos PCL
SET:SAUCE
Watchlist
Price: 38.75 THB
Market Cap: 14B THB

Intrinsic Value

The intrinsic value of one SAUCE stock under the Base Case scenario is 33.41 THB. Compared to the current market price of 38.75 THB, Thaitheparos PCL is Overvalued by 14%.

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

SAUCE Intrinsic Value
33.41 THB
Overvaluation 14%
Intrinsic Value
Price
T
Worst Case
Base Case
Best Case

Valuation History
Thaitheparos PCL

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

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 SAUCE valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Thaitheparos PCL.

Explain Valuation
Compare SAUCE to

Fundamental Analysis

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

Balance Sheet Decomposition
Thaitheparos PCL

Current Assets 2.3B
Cash & Short-Term Investments 1.2B
Receivables 403.9m
Other Current Assets 729.8m
Non-Current Assets 1B
Long-Term Investments 44.1m
PP&E 987.6m
Intangibles 288k
Other Non-Current Assets 10.9m
Current Liabilities 254m
Accounts Payable 97.5m
Other Current Liabilities 156.4m
Non-Current Liabilities 40.8m
Other Non-Current Liabilities 40.8m
Efficiency

Free Cash Flow Analysis
Thaitheparos PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Thaitheparos PCL

Revenue
3.5B THB
Cost of Revenue
-2.1B THB
Gross Profit
1.4B THB
Operating Expenses
-415m THB
Operating Income
950.4m THB
Other Expenses
-185.2m THB
Net Income
765.2m THB
Fundamental Scores

SAUCE Profitability Score
Profitability Due Diligence

Thaitheparos PCL's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional ROIC
Positive 3Y Average ROE
Exceptional ROE
68/100
Profitability
Score

Thaitheparos PCL's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

SAUCE Solvency Score
Solvency Due Diligence

Thaitheparos PCL's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
Score

Thaitheparos PCL's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SAUCE Price Targets Summary
Thaitheparos PCL

There are no price targets for SAUCE.
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 SAUCE 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 SAUCE stock?

The intrinsic value of one SAUCE stock under the Base Case scenario is 33.41 THB.

Is SAUCE stock undervalued or overvalued?

Compared to the current market price of 38.75 THB, Thaitheparos PCL is Overvalued by 14%.

Back to Top