T

TPBI PCL
SET:TPBI

Watchlist Manager
TPBI PCL
SET:TPBI
Watchlist
Price: 2.9 THB 0.69%
Market Cap: 1.2B THB

Intrinsic Value

The intrinsic value of one TPBI stock under the Base Case scenario is 10.17 THB. Compared to the current market price of 2.9 THB, TPBI PCL is Undervalued by 71%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TPBI Intrinsic Value
10.17 THB
Undervaluation 71%
Intrinsic Value
Price
T
Worst Case
Base Case
Best Case

Valuation History
TPBI PCL

What is Valuation History?
Ask AI Assistant
What other research platforms think about TPBI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is TPBI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for TPBI PCL.

Explain Valuation
Compare TPBI to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about TPBI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
TPBI PCL

Current Assets 2B
Cash & Short-Term Investments 321.4m
Receivables 795.2m
Other Current Assets 863.3m
Non-Current Assets 2.2B
Long-Term Investments 7.8m
PP&E 1.8B
Intangibles 266.4m
Other Non-Current Assets 119.1m
Current Liabilities 896.5m
Accounts Payable 648.8m
Short-Term Debt 187.5m
Other Current Liabilities 60.2m
Non-Current Liabilities 422.3m
Long-Term Debt 170.3m
Other Non-Current Liabilities 252m
Efficiency

Free Cash Flow Analysis
TPBI PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
TPBI PCL

Revenue
5.1B THB
Cost of Revenue
-4.4B THB
Gross Profit
730.5m THB
Operating Expenses
-437.3m THB
Operating Income
293.2m THB
Other Expenses
-88.6m THB
Net Income
204.6m THB
Fundamental Scores

TPBI Profitability Score
Profitability Due Diligence

TPBI PCL's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Operating Margin is Increasing
Healthy Gross Margin
Gross Margin is Increasing
48/100
Profitability
Score

TPBI PCL's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

TPBI Solvency Score
Solvency Due Diligence

TPBI PCL's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
64/100
Solvency
Score

TPBI PCL's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TPBI Price Targets Summary
TPBI PCL

There are no price targets for TPBI.
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 TPBI 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 TPBI stock?

The intrinsic value of one TPBI stock under the Base Case scenario is 10.17 THB.

Is TPBI stock undervalued or overvalued?

Compared to the current market price of 2.9 THB, TPBI PCL is Undervalued by 71%.

Back to Top