T

Thanulux PCL
SET:TNL

Watchlist Manager
Thanulux PCL
SET:TNL
Watchlist
Price: 25 THB -6.54%
Market Cap: 7.6B THB

Intrinsic Value

TNL's intrinsic value estimate is unreliable because it is based only on its DCF value and doesn't use a relative valuation using multiples.

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:

TNL Intrinsic Value
6.72 THB
Overvaluation 73%
Intrinsic Value
Price
T
Worst Case
Base Case
Best Case

Valuation History
Thanulux PCL

What is Valuation History?
Compare TNL to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about TNL?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Thanulux PCL
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Thanulux PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Sustainable 3Y Average Net Margin
ROE is Increasing
Sustainable 3Y Average Gross Margin
Declining ROIC
44/100
Profitability
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.

Short-Term Solvency
Long-Term Solvency
Low D/E
Positive Net Debt
57/100
Solvency
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

There are no price targets for TNL.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one TNL stock?

The intrinsic value of one TNL stock under the Base Case scenario is 6.72 THB.

Is TNL stock undervalued or overvalued?

Compared to the current market price of 25 THB, Thanulux PCL is Overvalued by 73%.

Back to Top