Country Group Holdings PCL
SET:CGH
Intrinsic Value
The intrinsic value of one CGH stock under the Base Case scenario is 1.26 THB. Compared to the current market price of 0.44 THB, Country Group Holdings PCL is Undervalued by 65%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Country Group Holdings PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Country Group Holdings PCL
Balance Sheet Decomposition
Country Group Holdings PCL
Current Assets | 5.6B |
Cash & Short-Term Investments | 3.4B |
Receivables | 2B |
Other Current Assets | 177.7m |
Non-Current Assets | 4B |
Long-Term Investments | 3B |
PP&E | 168.3m |
Intangibles | 323.7m |
Other Non-Current Assets | 550.2m |
Free Cash Flow Analysis
Country Group Holdings PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Country Group Holdings PCL
Revenue
|
1.9B
THB
|
Cost of Revenue
|
-259.7m
THB
|
Gross Profit
|
1.7B
THB
|
Operating Expenses
|
-1.4B
THB
|
Operating Income
|
322.7m
THB
|
Other Expenses
|
-69.5m
THB
|
Net Income
|
253.3m
THB
|
CGH Profitability Score
Profitability Due Diligence
Country Group Holdings PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Country Group Holdings PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
CGH Solvency Score
Solvency Due Diligence
Country Group Holdings PCL's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Score
Country Group Holdings PCL's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CGH Price Targets Summary
Country Group Holdings PCL
Dividends
Current shareholder yield for CGH 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 CGH stock under the Base Case scenario is 1.26 THB.
Compared to the current market price of 0.44 THB, Country Group Holdings PCL is Undervalued by 65%.