BTS Group Holdings PCL
SET:BTS
Intrinsic Value
The intrinsic value of one BTS stock under the Base Case scenario is 2.15 THB. Compared to the current market price of 4.84 THB, BTS Group Holdings PCL is Overvalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
BTS Group Holdings PCL
Fundamental Analysis

Revenue & Expenses Breakdown
BTS Group Holdings PCL
Balance Sheet Decomposition
BTS Group Holdings PCL
Current Assets | 64.5B |
Cash & Short-Term Investments | 48B |
Receivables | 11.2B |
Other Current Assets | 5.3B |
Non-Current Assets | 262B |
Long-Term Investments | 90.7B |
PP&E | 87.9B |
Intangibles | 5.9B |
Other Non-Current Assets | 77.4B |
Free Cash Flow Analysis
BTS Group Holdings PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
BTS Group Holdings PCL
Revenue
|
17.1B
THB
|
Cost of Revenue
|
-11.8B
THB
|
Gross Profit
|
5.2B
THB
|
Operating Expenses
|
-4.2B
THB
|
Operating Income
|
1B
THB
|
Other Expenses
|
1.2B
THB
|
Net Income
|
2.2B
THB
|
BTS Profitability Score
Profitability Due Diligence
BTS Group Holdings PCL's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
Score
BTS Group Holdings PCL's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
BTS Solvency Score
Solvency Due Diligence
BTS Group Holdings PCL's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Score
BTS Group Holdings PCL's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BTS Price Targets Summary
BTS Group Holdings PCL
According to Wall Street analysts, the average 1-year price target for BTS is 5.98 THB with a low forecast of 4.84 THB and a high forecast of 7.25 THB.
Dividends
Current shareholder yield for BTS 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 BTS stock under the Base Case scenario is 2.15 THB.
Compared to the current market price of 4.84 THB, BTS Group Holdings PCL is Overvalued by 56%.