Thai Plaspac PCL
SET:TPAC
Intrinsic Value
The intrinsic value of one TPAC stock under the Base Case scenario is 22.93 THB. Compared to the current market price of 7.9 THB, Thai Plaspac PCL is Undervalued by 66%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Thai Plaspac PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Thai Plaspac PCL
Balance Sheet Decomposition
Thai Plaspac PCL
Current Assets | 2.5B |
Cash & Short-Term Investments | 302m |
Receivables | 1.5B |
Other Current Assets | 746.6m |
Non-Current Assets | 5.1B |
Long-Term Investments | 20.7k |
PP&E | 2.9B |
Intangibles | 2B |
Other Non-Current Assets | 175.2m |
Free Cash Flow Analysis
Thai Plaspac PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Thai Plaspac PCL
Revenue
|
7.2B
THB
|
Cost of Revenue
|
-5.6B
THB
|
Gross Profit
|
1.6B
THB
|
Operating Expenses
|
-902m
THB
|
Operating Income
|
721.6m
THB
|
Other Expenses
|
-323.1m
THB
|
Net Income
|
398.5m
THB
|
TPAC Profitability Score
Profitability Due Diligence
Thai Plaspac PCL's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Thai Plaspac PCL's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
TPAC Solvency Score
Solvency Due Diligence
Thai Plaspac PCL's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Score
Thai Plaspac PCL's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TPAC Price Targets Summary
Thai Plaspac PCL
Dividends
Current shareholder yield for TPAC 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 TPAC stock under the Base Case scenario is 22.93 THB.
Compared to the current market price of 7.9 THB, Thai Plaspac PCL is Undervalued by 66%.