Siam Wellness Group PCL
SET:SPA
Intrinsic Value
The intrinsic value of one SPA stock under the Base Case scenario is 6.01 THB. Compared to the current market price of 3.18 THB, Siam Wellness Group PCL is Undervalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Siam Wellness Group PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Siam Wellness Group PCL
Balance Sheet Decomposition
Siam Wellness Group PCL
Current Assets | 378.5m |
Cash & Short-Term Investments | 261.8m |
Receivables | 48.7m |
Other Current Assets | 68m |
Non-Current Assets | 1.5B |
Long-Term Investments | 3.5m |
PP&E | 1.4B |
Intangibles | 30.8m |
Other Non-Current Assets | 142.2m |
Free Cash Flow Analysis
Siam Wellness Group PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Siam Wellness Group PCL
Revenue
|
1.5B
THB
|
Cost of Revenue
|
-1.1B
THB
|
Gross Profit
|
489.3m
THB
|
Operating Expenses
|
-123.6m
THB
|
Operating Income
|
365.7m
THB
|
Other Expenses
|
-8.5m
THB
|
Net Income
|
357.2m
THB
|
SPA Profitability Score
Profitability Due Diligence
Siam Wellness Group PCL's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Siam Wellness Group PCL's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
SPA Solvency Score
Solvency Due Diligence
Siam Wellness Group PCL's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Score
Siam Wellness Group PCL's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SPA Price Targets Summary
Siam Wellness Group PCL
According to Wall Street analysts, the average 1-year price target for SPA is 6.79 THB with a low forecast of 4.04 THB and a high forecast of 11.55 THB.
Dividends
Current shareholder yield for SPA 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 SPA stock under the Base Case scenario is 6.01 THB.
Compared to the current market price of 3.18 THB, Siam Wellness Group PCL is Undervalued by 47%.