Berli Jucker PCL
SET:BJC
Intrinsic Value
The intrinsic value of one BJC stock under the Base Case scenario is 47.86 THB. Compared to the current market price of 22.1 THB, Berli Jucker PCL is Undervalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Berli Jucker PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Berli Jucker PCL
Balance Sheet Decomposition
Berli Jucker PCL
Current Assets | 43.5B |
Cash & Short-Term Investments | 4.1B |
Receivables | 18.9B |
Other Current Assets | 20.6B |
Non-Current Assets | 289.4B |
Long-Term Investments | 47B |
PP&E | 79.4B |
Intangibles | 160.5B |
Other Non-Current Assets | 2.5B |
Free Cash Flow Analysis
Berli Jucker PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Berli Jucker PCL
Revenue
|
156.8B
THB
|
Cost of Revenue
|
-125.3B
THB
|
Gross Profit
|
31.4B
THB
|
Operating Expenses
|
-18.9B
THB
|
Operating Income
|
12.6B
THB
|
Other Expenses
|
-8.6B
THB
|
Net Income
|
4B
THB
|
BJC Profitability Score
Profitability Due Diligence
Berli Jucker PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Berli Jucker PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
BJC Solvency Score
Solvency Due Diligence
Berli Jucker PCL's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Score
Berli Jucker PCL's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BJC Price Targets Summary
Berli Jucker PCL
According to Wall Street analysts, the average 1-year price target for BJC is 28.04 THB with a low forecast of 22.22 THB and a high forecast of 32.55 THB.
Dividends
Current shareholder yield for BJC 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 BJC stock under the Base Case scenario is 47.86 THB.
Compared to the current market price of 22.1 THB, Berli Jucker PCL is Undervalued by 54%.