Tropicana Corporation Bhd
KLSE:TROP
Intrinsic Value
The intrinsic value of one TROP stock under the Base Case scenario is 0.7 MYR. Compared to the current market price of 1.13 MYR, Tropicana Corporation Bhd is Overvalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tropicana Corporation Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Tropicana Corporation Bhd
Balance Sheet Decomposition
Tropicana Corporation Bhd
Current Assets | 3.8B |
Cash & Short-Term Investments | 868.6m |
Receivables | 920.6m |
Other Current Assets | 2B |
Non-Current Assets | 6.9B |
Long-Term Investments | 689.8m |
PP&E | 435.9m |
Intangibles | 23.6m |
Other Non-Current Assets | 5.8B |
Free Cash Flow Analysis
Tropicana Corporation Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Tropicana Corporation Bhd
Revenue
|
1.4B
MYR
|
Cost of Revenue
|
-976.9m
MYR
|
Gross Profit
|
421.8m
MYR
|
Operating Expenses
|
-379.7m
MYR
|
Operating Income
|
42.1m
MYR
|
Other Expenses
|
-238m
MYR
|
Net Income
|
-195.9m
MYR
|
TROP Profitability Score
Profitability Due Diligence
Tropicana Corporation Bhd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Score
Tropicana Corporation Bhd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
TROP Solvency Score
Solvency Due Diligence
Tropicana Corporation Bhd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Score
Tropicana Corporation Bhd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TROP Price Targets Summary
Tropicana Corporation Bhd
Dividends
Current shareholder yield for TROP 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 TROP stock under the Base Case scenario is 0.7 MYR.
Compared to the current market price of 1.13 MYR, Tropicana Corporation Bhd is Overvalued by 38%.