Sky ICT PCL
SET:SKY
Intrinsic Value
The intrinsic value of one SKY stock under the Base Case scenario is 37.78 THB. Compared to the current market price of 14 THB, Sky ICT PCL is Undervalued by 63%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sky ICT PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Sky ICT PCL
Balance Sheet Decomposition
Sky ICT PCL
Current Assets | 4B |
Cash & Short-Term Investments | 229.8m |
Receivables | 2.8B |
Other Current Assets | 968m |
Non-Current Assets | 7.3B |
Long-Term Investments | 1.7B |
PP&E | 2.4B |
Intangibles | 451.2m |
Other Non-Current Assets | 2.7B |
Free Cash Flow Analysis
Sky ICT PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Sky ICT PCL
Revenue
|
5.4B
THB
|
Cost of Revenue
|
-4.1B
THB
|
Gross Profit
|
1.2B
THB
|
Operating Expenses
|
-619m
THB
|
Operating Income
|
592.8m
THB
|
Other Expenses
|
-13.2m
THB
|
Net Income
|
579.6m
THB
|
SKY Profitability Score
Profitability Due Diligence
Sky ICT PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Sky ICT PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
SKY Solvency Score
Solvency Due Diligence
Sky ICT PCL's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Score
Sky ICT PCL's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SKY Price Targets Summary
Sky ICT PCL
According to Wall Street analysts, the average 1-year price target for SKY is 28.05 THB with a low forecast of 27.78 THB and a high forecast of 28.88 THB.
Dividends
Current shareholder yield for SKY 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 SKY stock under the Base Case scenario is 37.78 THB.
Compared to the current market price of 14 THB, Sky ICT PCL is Undervalued by 63%.