A

Aurora Design PCL
SET:AURA

Watchlist Manager
Aurora Design PCL
SET:AURA
Watchlist
Price: 14.9 THB 2.76%
Market Cap: 19.9B THB
Have any thoughts about
Aurora Design PCL?
Write Note

Intrinsic Value

The intrinsic value of one AURA stock under the Base Case scenario is 18.76 THB. Compared to the current market price of 14.9 THB, Aurora Design PCL is Undervalued by 21%.

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

AURA Intrinsic Value
18.76 THB
Undervaluation 21%
Intrinsic Value
Price
A
Worst Case
Base Case
Best Case

Valuation History
Aurora Design 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
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Valuation History Unavailable

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

Valuation In Progress...
Valuation In Progress...
How do you feel about AURA?
Bearish
Neutral
Bullish

Fundamental Analysis

14.9 THB
+2.76%
+2.76%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Aurora Design PCL
TH
Retail
Market Cap
19.9B THB
IPO
Nov 29, 2022
Employees
-
Thailand
Market Cap
19.9B THB
Industry
Retail
IPO
Nov 29, 2022
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Aurora Design PCL

Provide an overview of the primary business activities
of Aurora Design PCL.

What unique competitive advantages
does Aurora Design PCL hold over its rivals?

What risks and challenges
does Aurora Design PCL face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Aurora Design PCL.

Provide P/S
for Aurora Design PCL.

Provide P/E
for Aurora Design PCL.

Provide P/OCF
for Aurora Design PCL.

Provide P/FCFE
for Aurora Design PCL.

Provide P/B
for Aurora Design PCL.

Provide EV/S
for Aurora Design PCL.

Provide EV/GP
for Aurora Design PCL.

Provide EV/EBITDA
for Aurora Design PCL.

Provide EV/EBIT
for Aurora Design PCL.

Provide EV/OCF
for Aurora Design PCL.

Provide EV/FCFF
for Aurora Design PCL.

Provide EV/IC
for Aurora Design PCL.

Show me price targets
for Aurora Design PCL made by professional analysts.

What are the Revenue projections
for Aurora Design PCL?

How accurate were the past Revenue estimates
for Aurora Design PCL?

What are the Net Income projections
for Aurora Design PCL?

How accurate were the past Net Income estimates
for Aurora Design PCL?

What are the EPS projections
for Aurora Design PCL?

How accurate were the past EPS estimates
for Aurora Design PCL?

What are the EBIT projections
for Aurora Design PCL?

How accurate were the past EBIT estimates
for Aurora Design PCL?

Compare the revenue forecasts
for Aurora Design PCL with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Aurora Design PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Aurora Design PCL against its competitors.

Analyze the profit margins
(gross, operating, and net) of Aurora Design PCL compared to its peers.

Compare the P/E ratios
of Aurora Design PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Aurora Design PCL with its peers.

Analyze the financial leverage
of Aurora Design PCL compared to its main competitors.

Show all profitability ratios
for Aurora Design PCL.

Provide ROE
for Aurora Design PCL.

Provide ROA
for Aurora Design PCL.

Provide ROIC
for Aurora Design PCL.

Provide ROCE
for Aurora Design PCL.

Provide Gross Margin
for Aurora Design PCL.

Provide Operating Margin
for Aurora Design PCL.

Provide Net Margin
for Aurora Design PCL.

Provide FCF Margin
for Aurora Design PCL.

Show all solvency ratios
for Aurora Design PCL.

Provide D/E Ratio
for Aurora Design PCL.

Provide D/A Ratio
for Aurora Design PCL.

Provide Interest Coverage Ratio
for Aurora Design PCL.

Provide Altman Z-Score Ratio
for Aurora Design PCL.

Provide Quick Ratio
for Aurora Design PCL.

Provide Current Ratio
for Aurora Design PCL.

Provide Cash Ratio
for Aurora Design PCL.

What is the historical Revenue growth
over the last 5 years for Aurora Design PCL?

What is the historical Net Income growth
over the last 5 years for Aurora Design PCL?

What is the current Free Cash Flow
of Aurora Design PCL?

Discuss the annual earnings per share (EPS)
trend over the past five years for Aurora Design PCL.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Aurora Design PCL

Balance Sheet Decomposition
Aurora Design PCL

Current Assets 13.7B
Cash & Short-Term Investments 165.2m
Receivables 4.3B
Other Current Assets 9.2B
Non-Current Assets 1.5B
Long-Term Investments 24.6m
PP&E 1B
Intangibles 7.1m
Other Non-Current Assets 490.5m
Current Liabilities 7.4B
Accounts Payable 684.6m
Accrued Liabilities 186.6m
Short-Term Debt 5.9B
Other Current Liabilities 690.4m
Non-Current Liabilities 1.7B
Long-Term Debt 1.7B
Other Non-Current Liabilities 63.2m
Efficiency

Earnings Waterfall
Aurora Design PCL

Revenue
23.6B THB
Cost of Revenue
-20.9B THB
Gross Profit
2.7B THB
Operating Expenses
-1.4B THB
Operating Income
1.3B THB
Other Expenses
-494.3m THB
Net Income
824.3m THB
Fundamental Scores

AURA Profitability Score
Profitability Due Diligence

Aurora Design PCL's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Positive 3-Year Average ROE
Positive Revenue Growth Forecast
Positive ROE
Positive ROIC
48/100
Profitability
Score

Aurora Design PCL's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

AURA Solvency Score
Solvency Due Diligence

Aurora Design PCL's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
High Interest Coverage
Short-Term Solvency
Long-Term Solvency
54/100
Solvency
Score

Aurora Design PCL's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AURA Price Targets Summary
Aurora Design PCL

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

According to Wall Street analysts, the average 1-year price target for AURA is 18.72 THB with a low forecast of 16.77 THB and a high forecast of 21.11 THB.

Lowest
Price Target
16.77 THB
13% Upside
Average
Price Target
18.72 THB
26% Upside
Highest
Price Target
21.11 THB
42% 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 AURA 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 AURA stock?

The intrinsic value of one AURA stock under the Base Case scenario is 18.76 THB.

Is AURA stock undervalued or overvalued?

Compared to the current market price of 14.9 THB, Aurora Design PCL is Undervalued by 21%.

Back to Top