Sun Vending Technology PCL
SET:SVT
Intrinsic Value
The intrinsic value of one SVT stock under the Base Case scenario is 3.18 THB. Compared to the current market price of 1.12 THB, Sun Vending Technology PCL is Undervalued by 65%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sun Vending Technology PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Sun Vending Technology PCL
Balance Sheet Decomposition
Sun Vending Technology PCL
Current Assets | 347.4m |
Cash & Short-Term Investments | 116.8m |
Receivables | 45.9m |
Other Current Assets | 184.7m |
Non-Current Assets | 1.4B |
Long-Term Investments | 54.5m |
PP&E | 1.3B |
Intangibles | 25.3m |
Other Non-Current Assets | 14.4m |
Free Cash Flow Analysis
Sun Vending Technology PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Sun Vending Technology PCL
Revenue
|
2.7B
THB
|
Cost of Revenue
|
-1.7B
THB
|
Gross Profit
|
921.9m
THB
|
Operating Expenses
|
-815.5m
THB
|
Operating Income
|
106.4m
THB
|
Other Expenses
|
-23.8m
THB
|
Net Income
|
82.6m
THB
|
SVT Profitability Score
Profitability Due Diligence
Sun Vending Technology PCL's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Sun Vending Technology PCL's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
SVT Solvency Score
Solvency Due Diligence
Sun Vending Technology PCL's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Score
Sun Vending Technology PCL's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SVT Price Targets Summary
Sun Vending Technology PCL
Dividends
Current shareholder yield for SVT 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 SVT stock under the Base Case scenario is 3.18 THB.
Compared to the current market price of 1.12 THB, Sun Vending Technology PCL is Undervalued by 65%.