Thanulux PCL
SET:TNL
Intrinsic Value
The intrinsic value of one TNL stock under the Base Case scenario is 6.72 THB. Compared to the current market price of 25 THB, Thanulux PCL is Overvalued by 73%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Thanulux PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Thanulux PCL
Balance Sheet Decomposition
Thanulux PCL
Current Assets | 7B |
Cash & Short-Term Investments | 746.9m |
Receivables | 6.3B |
Non-Current Assets | 7B |
Long-Term Investments | 3.2B |
PP&E | 192.5m |
Intangibles | 707.2m |
Other Non-Current Assets | 2.9B |
Free Cash Flow Analysis
Thanulux PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Thanulux PCL
Revenue
|
0
THB
|
Operating Expenses
|
-168.6m
THB
|
Operating Income
|
-168.6m
THB
|
Other Expenses
|
571.9m
THB
|
Net Income
|
403.3m
THB
|
TNL Profitability Score
Profitability Due Diligence
Thanulux PCL's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Thanulux PCL's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
TNL Solvency Score
Solvency Due Diligence
Thanulux PCL's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Score
Thanulux PCL's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TNL Price Targets Summary
Thanulux PCL
Dividends
Current shareholder yield for TNL 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 TNL stock under the Base Case scenario is 6.72 THB.
Compared to the current market price of 25 THB, Thanulux PCL is Overvalued by 73%.