Beyond Securities PCL
SET:BYD
Intrinsic Value
The intrinsic value of one BYD stock under the Base Case scenario is 0.86 THB. Compared to the current market price of 0.33 THB, Beyond Securities PCL is Undervalued by 62%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Beyond Securities PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Beyond Securities PCL
Balance Sheet Decomposition
Beyond Securities PCL
Current Assets | 1.8B |
Cash & Short-Term Investments | 1B |
Receivables | 750.2m |
Other Current Assets | 5m |
Non-Current Assets | 6.2B |
Long-Term Investments | 318.1m |
PP&E | 222.5m |
Intangibles | 12.7m |
Other Non-Current Assets | 5.6B |
Free Cash Flow Analysis
Beyond Securities PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Beyond Securities PCL
Revenue
|
1B
THB
|
Cost of Revenue
|
-94.4m
THB
|
Gross Profit
|
914.3m
THB
|
Operating Expenses
|
-5.3B
THB
|
Operating Income
|
-4.4B
THB
|
Other Expenses
|
-159m
THB
|
Net Income
|
-4.6B
THB
|
BYD Profitability Score
Profitability Due Diligence
Beyond Securities PCL's profitability score is 32/100. The higher the profitability score, the more profitable the company is.
Score
Beyond Securities PCL's profitability score is 32/100. The higher the profitability score, the more profitable the company is.
BYD Solvency Score
Solvency Due Diligence
Beyond Securities PCL's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Score
Beyond Securities PCL's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BYD Price Targets Summary
Beyond Securities PCL
Dividends
Current shareholder yield for BYD 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 BYD stock under the Base Case scenario is 0.86 THB.
Compared to the current market price of 0.33 THB, Beyond Securities PCL is Undervalued by 62%.