E

Exotic Food PCL
SET:XO

Watchlist Manager
Exotic Food PCL
SET:XO
Watchlist
Price: 16.2 THB -0.61% Market Closed
Market Cap: 6.9B THB

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:

XO Intrinsic Value
29.03 THB
Undervaluation 44%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation History
Exotic Food PCL

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
XO
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for XO cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Exotic Food PCL
SET:XO
TH
Food Products
Market Cap
6.9B THB
IPO
Aug 25, 2014
TH
Food Products
Market Cap
6.9B THB
IPO
Aug 25, 2014
Price
฿false
EPS
฿false
AI Assistant
AI Assistant
Ask me anything about Exotic Food PCL
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Exotic Food PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Exceptional 3-Year Average ROIC
Exceptional 3-Year Average ROE
Positive Free Cash Flow
Exceptional ROIC
82/100
Profitability
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.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Negative Net Debt
98/100
Solvency
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

Wall Street analysts forecast XO stock price to rise over the next 12 months.

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.

Lowest
Price Target
21.31 THB
32% Upside
Average
Price Target
22.36 THB
38% Upside
Highest
Price Target
23.89 THB
47% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one XO stock?

The intrinsic value of one XO stock under the Base Case scenario is 29.03 THB.

Is XO stock undervalued or overvalued?

Compared to the current market price of 16.2 THB, Exotic Food PCL is Undervalued by 44%.

Back to Top