Scan Inter PCL
SET:SCN
Intrinsic Value
The intrinsic value of one SCN stock under the Base Case scenario is 22.48 THB. Compared to the current market price of 0.44 THB, Scan Inter PCL is Undervalued by 98%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Fundamental Analysis

Revenue & Expenses Breakdown
Scan Inter PCL
Balance Sheet Decomposition
Scan Inter PCL
Current Assets | 52.9B |
Cash & Short-Term Investments | 1.3B |
Receivables | 920.1m |
Other Current Assets | 50.7B |
Non-Current Assets | 14.3B |
Long-Term Investments | 11.5B |
PP&E | 1.3B |
Intangibles | 141.6m |
Other Non-Current Assets | 1.5B |
Free Cash Flow Analysis
Scan Inter PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Scan Inter PCL
Revenue
|
20.3B
THB
|
Cost of Revenue
|
-14.5B
THB
|
Gross Profit
|
5.8B
THB
|
Operating Expenses
|
-3.8B
THB
|
Operating Income
|
2B
THB
|
Other Expenses
|
-330.3m
THB
|
Net Income
|
1.7B
THB
|
SCN Profitability Score
Profitability Due Diligence
Scan Inter PCL's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Scan Inter PCL's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
SCN Solvency Score
Solvency Due Diligence
Scan Inter PCL's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Score
Scan Inter PCL's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SCN Price Targets Summary
Scan Inter PCL
According to Wall Street analysts, the average 1-year price target for SCN is 2.98 THB with a low forecast of 2.63 THB and a high forecast of 3.47 THB.
Dividends
Current shareholder yield for SCN 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?