Exotic Food PCL
SET:XO
Intrinsic Value
The intrinsic value of one XO stock under the Base Case scenario is 29.03 THB. Compared to the current market price of 16.2 THB, Exotic Food PCL is Undervalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Exotic Food PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Exotic Food PCL
Balance Sheet Decomposition
Exotic Food PCL
Current Assets | 866.5m |
Cash & Short-Term Investments | 430.8m |
Receivables | 231.5m |
Other Current Assets | 204.2m |
Non-Current Assets | 1.1B |
Long-Term Investments | 44m |
PP&E | 1B |
Intangibles | 5.5m |
Other Non-Current Assets | 4.3m |
Free Cash Flow Analysis
Exotic Food PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Exotic Food PCL
Revenue
|
2.5B
THB
|
Cost of Revenue
|
-1.3B
THB
|
Gross Profit
|
1.2B
THB
|
Operating Expenses
|
-338m
THB
|
Operating Income
|
848.1m
THB
|
Other Expenses
|
-57.4m
THB
|
Net Income
|
790.8m
THB
|
XO Profitability Score
Profitability Due Diligence
Exotic Food PCL's profitability score is 82/100. The higher the profitability score, the more profitable the company is.
Score
Exotic Food PCL's profitability score is 82/100. The higher the profitability score, the more profitable the company is.
XO Solvency Score
Solvency Due Diligence
Exotic Food PCL's solvency score is 98/100. The higher the solvency score, the more solvent the company is.
Score
Exotic Food PCL's solvency score is 98/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XO Price Targets Summary
Exotic Food PCL
According to Wall Street analysts, the average 1-year price target for XO is 22.36 THB with a low forecast of 21.31 THB and a high forecast of 23.89 THB.
Dividends
Current shareholder yield for XO 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 XO stock under the Base Case scenario is 29.03 THB.
Compared to the current market price of 16.2 THB, Exotic Food PCL is Undervalued by 44%.