United Paper PCL
SET:UTP
Intrinsic Value
The intrinsic value of one UTP stock under the Base Case scenario is 16.7 THB. Compared to the current market price of 7.75 THB, United Paper PCL is Undervalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
United Paper PCL
Fundamental Analysis

Revenue & Expenses Breakdown
United Paper PCL
Balance Sheet Decomposition
United Paper PCL
Current Assets | 3.6B |
Cash & Short-Term Investments | 2B |
Receivables | 963.4m |
Other Current Assets | 614.4m |
Non-Current Assets | 1.6B |
PP&E | 1.6B |
Other Non-Current Assets | 37.8m |
Free Cash Flow Analysis
United Paper PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
United Paper PCL
Revenue
|
3.9B
THB
|
Cost of Revenue
|
-3.2B
THB
|
Gross Profit
|
750.9m
THB
|
Operating Expenses
|
-60.9m
THB
|
Operating Income
|
690m
THB
|
Other Expenses
|
-70.4m
THB
|
Net Income
|
619.7m
THB
|
UTP Profitability Score
Profitability Due Diligence
United Paper PCL's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
United Paper PCL's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
UTP Solvency Score
Solvency Due Diligence
United Paper PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
United Paper PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UTP Price Targets Summary
United Paper PCL
According to Wall Street analysts, the average 1-year price target for UTP is 10.2 THB with a low forecast of 10.1 THB and a high forecast of 10.5 THB.
Dividends
Current shareholder yield for UTP 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 UTP stock under the Base Case scenario is 16.7 THB.
Compared to the current market price of 7.75 THB, United Paper PCL is Undervalued by 54%.