Thaicom PCL
SET:THCOM
Intrinsic Value
The intrinsic value of one THCOM stock under the Base Case scenario is 13.89 THB. Compared to the current market price of 8.7 THB, Thaicom PCL is Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Thaicom PCL.
Fundamental Analysis
Revenue & Expenses Breakdown
Thaicom PCL
Balance Sheet Decomposition
Thaicom PCL
| Current Assets | 5B |
| Cash & Short-Term Investments | 3.5B |
| Receivables | 1.2B |
| Other Current Assets | 244.3m |
| Non-Current Assets | 11.6B |
| Long-Term Investments | 317.7m |
| PP&E | 6.8B |
| Intangibles | 742m |
| Other Non-Current Assets | 3.8B |
Free Cash Flow Analysis
Thaicom PCL
| THB | |
| Free Cash Flow | THB |
Earnings Waterfall
Thaicom PCL
|
Revenue
|
2.1B
THB
|
|
Cost of Revenue
|
-1.5B
THB
|
|
Gross Profit
|
601.6m
THB
|
|
Operating Expenses
|
-541.8m
THB
|
|
Operating Income
|
59.8m
THB
|
|
Other Expenses
|
40m
THB
|
|
Net Income
|
99.8m
THB
|
THCOM Profitability Score
Profitability Due Diligence
Thaicom PCL's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Score
Thaicom PCL's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
THCOM Solvency Score
Solvency Due Diligence
Thaicom PCL's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Score
Thaicom PCL's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
THCOM Price Targets Summary
Thaicom PCL
According to Wall Street analysts, the average 1-year price target for THCOM is 15.09 THB with a low forecast of 13.13 THB and a high forecast of 17.41 THB.
Dividends
Current shareholder yield for THCOM 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 THCOM stock under the Base Case scenario is 13.89 THB.
Compared to the current market price of 8.7 THB, Thaicom PCL is Undervalued by 37%.