Starflex PCL
SET:SFLEX
Intrinsic Value
The intrinsic value of one SFLEX stock under the Base Case scenario is 3.52 THB. Compared to the current market price of 2.98 THB, Starflex PCL is Undervalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Starflex PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Starflex PCL
Balance Sheet Decomposition
Starflex PCL
Current Assets | 817m |
Cash & Short-Term Investments | 62.7m |
Receivables | 316.1m |
Other Current Assets | 438.1m |
Non-Current Assets | 1.4B |
Long-Term Investments | 496.9m |
PP&E | 851.3m |
Intangibles | 8.4m |
Other Non-Current Assets | 13.1m |
Free Cash Flow Analysis
Starflex PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Starflex PCL
Revenue
|
1.9B
THB
|
Cost of Revenue
|
-1.4B
THB
|
Gross Profit
|
461.4m
THB
|
Operating Expenses
|
-168.5m
THB
|
Operating Income
|
292.9m
THB
|
Other Expenses
|
-12.1m
THB
|
Net Income
|
280.8m
THB
|
SFLEX Profitability Score
Profitability Due Diligence
Starflex PCL's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Starflex PCL's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
SFLEX Solvency Score
Solvency Due Diligence
Starflex PCL's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Starflex PCL's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SFLEX Price Targets Summary
Starflex PCL
According to Wall Street analysts, the average 1-year price target for SFLEX is 4.79 THB with a low forecast of 4.75 THB and a high forecast of 4.94 THB.
Dividends
Current shareholder yield for SFLEX 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 SFLEX stock under the Base Case scenario is 3.52 THB.
Compared to the current market price of 2.98 THB, Starflex PCL is Undervalued by 15%.