Super Turtle PCL
SET:TURTLE
Intrinsic Value
The intrinsic value of one TURTLE stock under the Base Case scenario is 1.08 THB. Compared to the current market price of 7.7 THB, Super Turtle PCL is Overvalued by 86%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Super Turtle PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Super Turtle PCL
Balance Sheet Decomposition
Super Turtle PCL
Current Assets | 3.2B |
Cash & Short-Term Investments | 3B |
Receivables | 151.9m |
Other Current Assets | 120.8m |
Non-Current Assets | 794.2m |
Long-Term Investments | 179.9m |
PP&E | 483.1m |
Intangibles | 73.7m |
Other Non-Current Assets | 57.5m |
Free Cash Flow Analysis
Super Turtle PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Super Turtle PCL
Revenue
|
642.1m
THB
|
Cost of Revenue
|
-704.8m
THB
|
Gross Profit
|
-62.7m
THB
|
Operating Expenses
|
-383.7m
THB
|
Operating Income
|
-446.4m
THB
|
Other Expenses
|
150.5m
THB
|
Net Income
|
-295.9m
THB
|
TURTLE Profitability Score
Profitability Due Diligence
Super Turtle PCL's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
Score
Super Turtle PCL's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
TURTLE Solvency Score
Solvency Due Diligence
Super Turtle PCL's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
Super Turtle PCL's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TURTLE Price Targets Summary
Super Turtle PCL
Dividends
Current shareholder yield for TURTLE 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 TURTLE stock under the Base Case scenario is 1.08 THB.
Compared to the current market price of 7.7 THB, Super Turtle PCL is Overvalued by 86%.