Intrinsic Value

The intrinsic value of Stonehenge Inter PCL (STI) under the Base Case is 2.05 THB per share. Compared with the current market price of 1.72 THB, the stock appears Undervalued by 16% .

The intrinsic value is calculated using the DCF method. The model assumes revenue returns to growth: about 0% a year over the next five years, after falling about 3% a year over the last five years. If revenue grew at its five-year pace of -3%, the estimate would be about ฿1.67.

Do our valuations actually work? See backtest results .

STI Intrinsic Value
฿2.05
Undervaluation 16%
Intrinsic Value
Price ฿1.72
S

STI is more expensive than usual. Still undervalued, but the discount was larger on 83% of days in the past 5 years.

Monitor STI
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ฿1.64
Get notified when the price drops into your buy zone
Intrinsic Value ฿2.05
Current Price ฿1.72
Margin of Safety 20% ฿1.64
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to STI

Fundamental Analysis

What Stonehenge Inter PCL Does

Professional Services Industrials

Stonehenge Inter PCL is a Thai construction management and engineering consulting company. It helps developers, property owners, and public agencies plan and oversee building projects, rather than building the projects itself. Its work usually covers project management, construction supervision, cost control, and technical advice for offices, hotels, residential buildings, hospitals, and other large developments.

Headquarters
Thailand TH
IPO date
Dec 19, 2018
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Stonehenge Inter PCL

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one STI stock?

The intrinsic value for Stonehenge Inter PCL (STI) under the Base Case is 2.05 THB.

Is STI stock undervalued or overvalued?

Compared with the current market price of 1.72 THB, the stock appears Undervalued by 16% .

Back to Top