Tata Steel Thailand PCL
SET:TSTH
Intrinsic Value
The intrinsic value of one TSTH stock under the Base Case scenario is 1.84 THB. Compared to the current market price of 0.68 THB, Tata Steel Thailand PCL is Undervalued by 63%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tata Steel Thailand PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Tata Steel Thailand PCL
Balance Sheet Decomposition
Tata Steel Thailand PCL
Current Assets | 8.8B |
Cash & Short-Term Investments | 1.8B |
Receivables | 3.2B |
Other Current Assets | 3.8B |
Non-Current Assets | 6.9B |
Long-Term Investments | 302.9m |
PP&E | 3B |
Intangibles | 3.5B |
Other Non-Current Assets | 90.8m |
Free Cash Flow Analysis
Tata Steel Thailand PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Tata Steel Thailand PCL
Revenue
|
25B
THB
|
Cost of Revenue
|
-24.3B
THB
|
Gross Profit
|
684.5m
THB
|
Operating Expenses
|
-566.4m
THB
|
Operating Income
|
118.1m
THB
|
Other Expenses
|
214.7m
THB
|
Net Income
|
332.8m
THB
|
TSTH Profitability Score
Profitability Due Diligence
Tata Steel Thailand PCL's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Score
Tata Steel Thailand PCL's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
TSTH Solvency Score
Solvency Due Diligence
Tata Steel Thailand PCL's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Score
Tata Steel Thailand PCL's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TSTH Price Targets Summary
Tata Steel Thailand PCL
Dividends
Current shareholder yield for TSTH 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 TSTH stock under the Base Case scenario is 1.84 THB.
Compared to the current market price of 0.68 THB, Tata Steel Thailand PCL is Undervalued by 63%.