Thanapiriya PCL
SET:TNP
Intrinsic Value
The intrinsic value of one TNP stock under the Base Case scenario is 4.46 THB. Compared to the current market price of 2.68 THB, Thanapiriya PCL is Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Thanapiriya PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Thanapiriya PCL
Balance Sheet Decomposition
Thanapiriya PCL
Current Assets | 605.3m |
Cash & Short-Term Investments | 130m |
Receivables | 22.3m |
Other Current Assets | 453m |
Non-Current Assets | 961.6m |
PP&E | 947m |
Intangibles | 3.2m |
Other Non-Current Assets | 11.4m |
Free Cash Flow Analysis
Thanapiriya PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Thanapiriya PCL
Revenue
|
2.9B
THB
|
Cost of Revenue
|
-2.4B
THB
|
Gross Profit
|
515.8m
THB
|
Operating Expenses
|
-275.6m
THB
|
Operating Income
|
240.2m
THB
|
Other Expenses
|
-49.1m
THB
|
Net Income
|
191.1m
THB
|
TNP Profitability Score
Profitability Due Diligence
Thanapiriya PCL's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Thanapiriya PCL's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
TNP Solvency Score
Solvency Due Diligence
Thanapiriya PCL's solvency score is 89/100. The higher the solvency score, the more solvent the company is.
Score
Thanapiriya PCL's solvency score is 89/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TNP Price Targets Summary
Thanapiriya PCL
According to Wall Street analysts, the average 1-year price target for TNP is 4.18 THB with a low forecast of 4.14 THB and a high forecast of 4.31 THB.
Dividends
Current shareholder yield for TNP 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 TNP stock under the Base Case scenario is 4.46 THB.
Compared to the current market price of 2.68 THB, Thanapiriya PCL is Undervalued by 40%.