WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust
SET:WHART
Intrinsic Value
The intrinsic value of one WHART stock under the Base Case scenario is 11.73 THB. Compared to the current market price of 9.7 THB, WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust is Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust
Fundamental Analysis


Revenue & Expenses Breakdown
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust
Balance Sheet Decomposition
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust
Current Assets | 1.7B |
Cash & Short-Term Investments | 1.7B |
Non-Current Assets | 52.8B |
Long-Term Investments | 52.2B |
Other Non-Current Assets | 590.4m |
Free Cash Flow Analysis
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust
THB | |
Free Cash Flow | THB |
Earnings Waterfall
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust
Revenue
|
3.5B
THB
|
Cost of Revenue
|
-329.1m
THB
|
Gross Profit
|
3.2B
THB
|
Operating Expenses
|
-34.1m
THB
|
Operating Income
|
3.2B
THB
|
Other Expenses
|
-1.2B
THB
|
Net Income
|
1.9B
THB
|
WHART Profitability Score
Profitability Due Diligence
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
WHART Solvency Score
Solvency Due Diligence
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Score
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WHART Price Targets Summary
WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust
According to Wall Street analysts, the average 1-year price target for WHART is 11.67 THB with a low forecast of 11.11 THB and a high forecast of 13.34 THB.
Dividends
Current shareholder yield for WHART 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 WHART stock under the Base Case scenario is 11.73 THB.
Compared to the current market price of 9.7 THB, WHA Premium Growth Freehold and Leasehold Real Estate Investment Trust is Undervalued by 17%.