Aesthetic Connect PCL
SET:TRP
Intrinsic Value
The intrinsic value of one TRP stock under the Base Case scenario is 6.95 THB. Compared to the current market price of 5.9 THB, Aesthetic Connect PCL is Undervalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Aesthetic Connect PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Aesthetic Connect PCL
Balance Sheet Decomposition
Aesthetic Connect PCL
Current Assets | 1B |
Cash & Short-Term Investments | 1B |
Receivables | 9.3m |
Other Current Assets | 8.1m |
Non-Current Assets | 846.2m |
Long-Term Investments | 89.1m |
PP&E | 734m |
Intangibles | 2.7m |
Other Non-Current Assets | 20.4m |
Free Cash Flow Analysis
Aesthetic Connect PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Aesthetic Connect PCL
Revenue
|
533.7m
THB
|
Cost of Revenue
|
-252.4m
THB
|
Gross Profit
|
281.2m
THB
|
Operating Expenses
|
-111.6m
THB
|
Operating Income
|
169.6m
THB
|
Other Expenses
|
-30.3m
THB
|
Net Income
|
139.4m
THB
|
TRP Profitability Score
Profitability Due Diligence
Aesthetic Connect PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Aesthetic Connect PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
TRP Solvency Score
Solvency Due Diligence
Aesthetic Connect PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Aesthetic Connect PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TRP Price Targets Summary
Aesthetic Connect PCL
According to Wall Street analysts, the average 1-year price target for TRP is 5.97 THB with a low forecast of 5.91 THB and a high forecast of 6.14 THB.
Dividends
Current shareholder yield for TRP 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 TRP stock under the Base Case scenario is 6.95 THB.
Compared to the current market price of 5.9 THB, Aesthetic Connect PCL is Undervalued by 15%.