C

CK Power PCL
SET:CKP

Watchlist Manager
CK Power PCL
SET:CKP
Watchlist
Price: 3.38 THB 0.6% Market Closed
Market Cap: 27.5B THB
Have any thoughts about
CK Power PCL?
Write Note

Intrinsic Value

The intrinsic value of one CKP stock under the Base Case scenario is 5.91 THB. Compared to the current market price of 3.38 THB, CK Power PCL is Undervalued by 43%.

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

CKP Intrinsic Value
5.91 THB
Undervaluation 43%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
CK Power PCL

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
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.

Backtest Unavailable

The backtest for CKP cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CKP?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
CK Power PCL

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:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about CK Power PCL

Provide an overview of the primary business activities
of CK Power PCL.

What unique competitive advantages
does CK Power PCL hold over its rivals?

What risks and challenges
does CK Power PCL face in the near future?

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

Show all valuation multiples
for CK Power PCL.

Provide P/S
for CK Power PCL.

Provide P/E
for CK Power PCL.

Provide P/OCF
for CK Power PCL.

Provide P/FCFE
for CK Power PCL.

Provide P/B
for CK Power PCL.

Provide EV/S
for CK Power PCL.

Provide EV/GP
for CK Power PCL.

Provide EV/EBITDA
for CK Power PCL.

Provide EV/EBIT
for CK Power PCL.

Provide EV/OCF
for CK Power PCL.

Provide EV/FCFF
for CK Power PCL.

Provide EV/IC
for CK Power PCL.

Show me price targets
for CK Power PCL made by professional analysts.

What are the Revenue projections
for CK Power PCL?

How accurate were the past Revenue estimates
for CK Power PCL?

What are the Net Income projections
for CK Power PCL?

How accurate were the past Net Income estimates
for CK Power PCL?

What are the EPS projections
for CK Power PCL?

How accurate were the past EPS estimates
for CK Power PCL?

What are the EBIT projections
for CK Power PCL?

How accurate were the past EBIT estimates
for CK Power PCL?

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

Compare the intrinsic valuations
of CK Power PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CK Power PCL against its competitors.

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

Compare the P/E ratios
of CK Power PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing CK Power PCL with its peers.

Analyze the financial leverage
of CK Power PCL compared to its main competitors.

Show all profitability ratios
for CK Power PCL.

Provide ROE
for CK Power PCL.

Provide ROA
for CK Power PCL.

Provide ROIC
for CK Power PCL.

Provide ROCE
for CK Power PCL.

Provide Gross Margin
for CK Power PCL.

Provide Operating Margin
for CK Power PCL.

Provide Net Margin
for CK Power PCL.

Provide FCF Margin
for CK Power PCL.

Show all solvency ratios
for CK Power PCL.

Provide D/E Ratio
for CK Power PCL.

Provide D/A Ratio
for CK Power PCL.

Provide Interest Coverage Ratio
for CK Power PCL.

Provide Altman Z-Score Ratio
for CK Power PCL.

Provide Quick Ratio
for CK Power PCL.

Provide Current Ratio
for CK Power PCL.

Provide Cash Ratio
for CK Power PCL.

What is the historical Revenue growth
over the last 5 years for CK Power PCL?

What is the historical Net Income growth
over the last 5 years for CK Power PCL?

What is the current Free Cash Flow
of CK Power PCL?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CK Power PCL

Current Assets 10.1B
Cash & Short-Term Investments 7B
Receivables 2.9B
Other Current Assets 196.4m
Non-Current Assets 58.7B
Long-Term Investments 21.2B
PP&E 23B
Intangibles 45.7m
Other Non-Current Assets 14.4B
Current Liabilities 6B
Accounts Payable 1.2B
Accrued Liabilities 26.9m
Short-Term Debt 1B
Other Current Liabilities 3.8B
Non-Current Liabilities 35.5B
Long-Term Debt 23.7B
Other Non-Current Liabilities 11.8B
Efficiency

Earnings Waterfall
CK Power PCL

Revenue
10.2B THB
Cost of Revenue
-7.1B THB
Gross Profit
3.1B THB
Operating Expenses
-965.9m THB
Operating Income
2.1B THB
Other Expenses
-939.5m THB
Net Income
1.2B THB

Free Cash Flow Analysis
CK Power PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CKP Profitability Score
Profitability Due Diligence

CK Power PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Net Income
Positive 3-Years Revenue Growth
54/100
Profitability
Score

CK Power PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

CKP Solvency Score
Solvency Due Diligence

CK Power PCL's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
Positive Net Debt
34/100
Solvency
Score

CK Power PCL's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CKP Price Targets Summary
CK Power PCL

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

According to Wall Street analysts, the average 1-year price target for CKP is 4.82 THB with a low forecast of 4.39 THB and a high forecast of 5.46 THB.

Lowest
Price Target
4.39 THB
30% Upside
Average
Price Target
4.82 THB
43% Upside
Highest
Price Target
5.46 THB
62% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CKP?

Click here to dive deeper.

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 CKP 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

Profile

CK Power PCL

Country

Thailand

Industry

Utilities

Market Cap

27.5B THB

Dividend Yield

2.51%

Description

CK Power Public Co. Ltd. engages in the generation of electricity for sales, and provision of consulting services and other services relating to electricity generating projects. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2013-07-18. The firm and its subsidiaries operate in three business segments, generation of electricity from hydroelectric power; generation of electricity from solar power, and generation of electricity from thermal power. Its geographic areas include Thailand and the Lao People’s Democratic Republic. The firm invests in companies operating the business of production and distribution of electricity in three types of power plants, namely, hydroelectric power plant, cogeneration power plant, and solar power plant. The Company’s subsidiaries include Nam Ngum 2 Power Company Limited, Bangpa-in Cogeneration Limited, Bangkhenchai Company Limited, Xayaburi Power Company Limited, Luang Prabang Power Company Limited, Chiangrai Solar Company Limited and Nakhon Ratchasima Solar Company Limited.

Contact

BANGKOK METROPOLIS
Bangkok
Viriyathavorn Building, 587 Suttisarn Winitchai Road, Dindaeng
+6626919720
www.ckpower.co.th

IPO

2013-07-18

Employees

265

Officers

MD, Company Secretary & Executive Director
Mr. Thanawat Trivisvavet
Executive Director
Mr. Nattavut Trivisvavet
Assistant Managing Director of Finance & Accounting
Mr. Thitipat Nananukool
Assistant Managing Director of Administration
Ms. Penpeeraya Kwampien
Head of Compliance Unit & Assistant MD of Business Controlling
Ms. Rujira Chuaybamrung
Assistant Managing Director of Corporate Communication and Sustainability Management
Ms. Tuangporn Bunyasaranand
Show More
Assistant Managing Director of Human Resources
Mr. Jessadin Suwanbubpa
Deputy Managing Director of Engineering
Dr. Michael Eric Raeder
Show Less

See Also

Discover More
What is the Intrinsic Value of one CKP stock?

The intrinsic value of one CKP stock under the Base Case scenario is 5.91 THB.

Is CKP stock undervalued or overvalued?

Compared to the current market price of 3.38 THB, CK Power PCL is Undervalued by 43%.

Back to Top