Thai Optical Group PCL
SET:TOG
Intrinsic Value
The intrinsic value of one TOG stock under the Base Case scenario is 14 THB. Compared to the current market price of 6.65 THB, Thai Optical Group PCL is Undervalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Thai Optical Group PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Thai Optical Group PCL
Balance Sheet Decomposition
Thai Optical Group PCL
Current Assets | 2.5B |
Cash & Short-Term Investments | 270m |
Receivables | 495m |
Other Current Assets | 1.7B |
Non-Current Assets | 2.1B |
Long-Term Investments | 17.5m |
PP&E | 1.9B |
Intangibles | 61.7m |
Other Non-Current Assets | 48.4m |
Free Cash Flow Analysis
Thai Optical Group PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Thai Optical Group PCL
Revenue
|
3.5B
THB
|
Cost of Revenue
|
-2.7B
THB
|
Gross Profit
|
829.9m
THB
|
Operating Expenses
|
-300.4m
THB
|
Operating Income
|
529.5m
THB
|
Other Expenses
|
-130.4m
THB
|
Net Income
|
399.1m
THB
|
TOG Profitability Score
Profitability Due Diligence
Thai Optical Group PCL's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Thai Optical Group PCL's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
TOG Solvency Score
Solvency Due Diligence
Thai Optical Group PCL's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Score
Thai Optical Group PCL's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TOG Price Targets Summary
Thai Optical Group PCL
Dividends
Current shareholder yield for TOG 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 TOG stock under the Base Case scenario is 14 THB.
Compared to the current market price of 6.65 THB, Thai Optical Group PCL is Undervalued by 52%.