Union Petrochemical PCL
SET:UKEM
Intrinsic Value
The intrinsic value of one UKEM stock under the Base Case scenario is 1.18 THB. Compared to the current market price of 0.44 THB, Union Petrochemical PCL is Undervalued by 63%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Union Petrochemical PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Union Petrochemical PCL
Balance Sheet Decomposition
Union Petrochemical PCL
Current Assets | 1.3B |
Cash & Short-Term Investments | 163.7m |
Receivables | 719.8m |
Other Current Assets | 369.8m |
Non-Current Assets | 582.4m |
Long-Term Investments | 114.8m |
PP&E | 431.2m |
Other Non-Current Assets | 36.4m |
Free Cash Flow Analysis
Union Petrochemical PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Union Petrochemical PCL
Revenue
|
3.1B
THB
|
Cost of Revenue
|
-2.8B
THB
|
Gross Profit
|
302.7m
THB
|
Operating Expenses
|
-255.4m
THB
|
Operating Income
|
47.3m
THB
|
Other Expenses
|
-34.7m
THB
|
Net Income
|
12.6m
THB
|
UKEM Profitability Score
Profitability Due Diligence
Union Petrochemical PCL's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
Union Petrochemical PCL's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
UKEM Solvency Score
Solvency Due Diligence
Union Petrochemical PCL's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Score
Union Petrochemical PCL's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UKEM Price Targets Summary
Union Petrochemical PCL
Dividends
Current shareholder yield for UKEM 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 UKEM stock under the Base Case scenario is 1.18 THB.
Compared to the current market price of 0.44 THB, Union Petrochemical PCL is Undervalued by 63%.