Tirathai PCL
SET:TRT
Intrinsic Value
The intrinsic value of one TRT stock under the Base Case scenario is 8.25 THB. Compared to the current market price of 3.2 THB, Tirathai PCL is Undervalued by 61%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tirathai PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Tirathai PCL
Balance Sheet Decomposition
Tirathai PCL
Current Assets | 1.7B |
Cash & Short-Term Investments | 263.1m |
Receivables | 559.6m |
Other Current Assets | 920.8m |
Non-Current Assets | 1B |
Long-Term Investments | 28.1m |
PP&E | 883.2m |
Intangibles | 56.8m |
Other Non-Current Assets | 79.6m |
Free Cash Flow Analysis
Tirathai PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Tirathai PCL
Revenue
|
2.7B
THB
|
Cost of Revenue
|
-2.1B
THB
|
Gross Profit
|
562.9m
THB
|
Operating Expenses
|
-276.8m
THB
|
Operating Income
|
286.1m
THB
|
Other Expenses
|
-112.5m
THB
|
Net Income
|
173.7m
THB
|
TRT Profitability Score
Profitability Due Diligence
Tirathai PCL's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Tirathai PCL's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
TRT Solvency Score
Solvency Due Diligence
Tirathai PCL's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Score
Tirathai PCL's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TRT Price Targets Summary
Tirathai PCL
Dividends
Current shareholder yield for TRT 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 TRT stock under the Base Case scenario is 8.25 THB.
Compared to the current market price of 3.2 THB, Tirathai PCL is Undervalued by 61%.