X

Xspring Capital PCL
SET:XPG

Watchlist Manager
Xspring Capital PCL
SET:XPG
Watchlist
Price: 0.8 THB 1.27%
Market Cap: 8.6B THB

Intrinsic Value

The intrinsic value of one XPG stock under the Base Case scenario is 1.35 THB. Compared to the current market price of 0.8 THB, Xspring Capital PCL is Undervalued by 41%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

XPG Intrinsic Value
1.35 THB
Undervaluation 41%
Intrinsic Value
Price
X
Worst Case
Base Case
Best Case

Valuation History
Xspring Capital PCL

Valuation History Unavailable

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

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

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Xspring Capital PCL
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Xspring Capital PCL

Current Assets 6.7B
Cash & Short-Term Investments 885.2m
Receivables 5.2B
Other Current Assets 654m
Non-Current Assets 5.6B
Long-Term Investments 4.1B
PP&E 56.3m
Intangibles 231.8m
Other Non-Current Assets 1.3B
Efficiency

Free Cash Flow Analysis
Xspring Capital PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Xspring Capital PCL

Revenue
913.7m THB
Cost of Revenue
-33.7m THB
Gross Profit
879.9m THB
Operating Expenses
-645.1m THB
Operating Income
234.8m THB
Other Expenses
-61.7m THB
Net Income
173.1m THB
Fundamental Scores

XPG Profitability Score
Profitability Due Diligence

Xspring Capital PCL's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
ROIC is Increasing
ROE is Increasing
42/100
Profitability
Score

Xspring Capital PCL's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

XPG Solvency Score
Solvency Due Diligence

Xspring Capital PCL's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
87/100
Solvency
Score

Xspring Capital PCL's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

XPG Price Targets Summary
Xspring Capital PCL

There are no price targets for XPG.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 XPG 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 XPG stock?

The intrinsic value of one XPG stock under the Base Case scenario is 1.35 THB.

Is XPG stock undervalued or overvalued?

Compared to the current market price of 0.8 THB, Xspring Capital PCL is Undervalued by 41%.

Back to Top