C

CP All PCL
SET:CPALL

Watchlist Manager
CP All PCL
SET:CPALL
Watchlist
Price: 63.25 THB -1.17% Market Closed
Market Cap: 568.2B THB
Have any thoughts about
CP All PCL?
Write Note

Intrinsic Value

The intrinsic value of one CPALL stock under the Base Case scenario is 99.5 THB. Compared to the current market price of 63.25 THB, CP All PCL is Undervalued by 36%.

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

CPALL Intrinsic Value
99.5 THB
Undervaluation 36%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
CP All 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 CPALL 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 CPALL?
Bearish
Neutral
Bullish

Fundamental Analysis

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 CP All PCL

Provide an overview of the primary business activities
of CP All PCL.

What unique competitive advantages
does CP All PCL hold over its rivals?

What risks and challenges
does CP All PCL face in the near future?

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

Show all valuation multiples
for CP All PCL.

Provide P/S
for CP All PCL.

Provide P/E
for CP All PCL.

Provide P/OCF
for CP All PCL.

Provide P/FCFE
for CP All PCL.

Provide P/B
for CP All PCL.

Provide EV/S
for CP All PCL.

Provide EV/GP
for CP All PCL.

Provide EV/EBITDA
for CP All PCL.

Provide EV/EBIT
for CP All PCL.

Provide EV/OCF
for CP All PCL.

Provide EV/FCFF
for CP All PCL.

Provide EV/IC
for CP All PCL.

Show me price targets
for CP All PCL made by professional analysts.

What are the Revenue projections
for CP All PCL?

How accurate were the past Revenue estimates
for CP All PCL?

What are the Net Income projections
for CP All PCL?

How accurate were the past Net Income estimates
for CP All PCL?

What are the EPS projections
for CP All PCL?

How accurate were the past EPS estimates
for CP All PCL?

What are the EBIT projections
for CP All PCL?

How accurate were the past EBIT estimates
for CP All PCL?

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

Compare the intrinsic valuations
of CP All PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CP All PCL against its competitors.

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

Compare the P/E ratios
of CP All PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing CP All PCL with its peers.

Analyze the financial leverage
of CP All PCL compared to its main competitors.

Show all profitability ratios
for CP All PCL.

Provide ROE
for CP All PCL.

Provide ROA
for CP All PCL.

Provide ROIC
for CP All PCL.

Provide ROCE
for CP All PCL.

Provide Gross Margin
for CP All PCL.

Provide Operating Margin
for CP All PCL.

Provide Net Margin
for CP All PCL.

Provide FCF Margin
for CP All PCL.

Show all solvency ratios
for CP All PCL.

Provide D/E Ratio
for CP All PCL.

Provide D/A Ratio
for CP All PCL.

Provide Interest Coverage Ratio
for CP All PCL.

Provide Altman Z-Score Ratio
for CP All PCL.

Provide Quick Ratio
for CP All PCL.

Provide Current Ratio
for CP All PCL.

Provide Cash Ratio
for CP All PCL.

What is the historical Revenue growth
over the last 5 years for CP All PCL?

What is the historical Net Income growth
over the last 5 years for CP All PCL?

What is the current Free Cash Flow
of CP All PCL?

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

Business Breakdown

CP All Public Company Limited (CPALL) is a leading retail and wholesale company in Thailand, primarily recognized for its extensive network of 7-Eleven convenience stores across the country. Established as a subsidiary of the CP Group, CPALL has made significant strides since its inception in 1988, evolving into a powerhouse in the retail sector. With over 12,000 stores, the company has successfully catered to the diverse needs of Thai consumers, providing a convenient shopping experience and a wide range of everyday products. Its strategic expansion and innovative services, such as online ordering and delivery, allow CPALL to maintain a competitive edge in an ever-evolving market landscape....

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CP All PCL

Current Assets 127.8B
Cash & Short-Term Investments 54.1B
Receivables 17B
Other Current Assets 56.7B
Non-Current Assets 788B
Long-Term Investments 64.6B
PP&E 302.5B
Intangibles 414.8B
Other Non-Current Assets 6B
Current Liabilities 229.6B
Accounts Payable 113.9B
Short-Term Debt 15B
Other Current Liabilities 100.7B
Non-Current Liabilities 570.6B
Long-Term Debt 346.2B
Other Non-Current Liabilities 224.4B
Efficiency

Earnings Waterfall
CP All PCL

Revenue
929B THB
Cost of Revenue
-723B THB
Gross Profit
206.1B THB
Operating Expenses
-160.1B THB
Operating Income
45.9B THB
Other Expenses
-23.9B THB
Net Income
22B THB

Free Cash Flow Analysis
CP All PCL

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

CPALL Profitability Score
Profitability Due Diligence

CP All PCL's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
ROE is Increasing
Positive Gross Profit
Positive Free Cash Flow
53/100
Profitability
Score

CP All PCL's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

CPALL Solvency Score
Solvency Due Diligence

CP All PCL's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
High D/E
25/100
Solvency
Score

CP All PCL's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CPALL Price Targets Summary
CP All PCL

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

According to Wall Street analysts, the average 1-year price target for CPALL is 81.32 THB with a low forecast of 68.68 THB and a high forecast of 93.45 THB.

Lowest
Price Target
68.68 THB
9% Upside
Average
Price Target
81.32 THB
29% Upside
Highest
Price Target
93.45 THB
48% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CPALL?

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 CPALL 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

CP All PCL

Country

Thailand

Industry

Retail

Market Cap

568.2B THB

Dividend Yield

1.58%

Description

CP All Public Co. Ltd. engages in the operation of convenience stores under the 7-Eleven trademark. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2003-10-14. The firm is the sole operator of 7-Eleven convenience stores in Thailand. The company operates 7-Eleven branches with different type of ownership, including Company-owned stores, franchise stores and sub-area license stores. Its products include food, beverages and other consumer products. The firm also operates various supporting businesses, which include bill payment collection services, distribution channel for products from catalog magazines, distribution channel for books and magazines, bakery and coffee shops, as well as health and beauty shops. The Company’s subsidiaries include Counter Service Company Limited, CP Retailink Company Limited, Thai Smart Card Company Limited, Gosoft (Thailand) Company Limited, MAM Heart Company Limited, Suksapiwat Company Limited and others.

Contact

BANGKOK METROPOLIS
Bangkok
313 CP Tower, 24th Floor, Silom Road, Silom, Bangrak
+6620719000.0
www.cpall.co.th

IPO

2003-10-14

Employees

-

Officers

MD & CEO
Mr. Yuthasak Poomsurakul
CFO & Senior VP of Accounting & Finance
Mr. Kriengchai Boonpoapichart
Senior Vice President of Operations
Mr. Thupthep Jiraadisawong
Head of Compliance Unit & Assistant Department Manager - Legal Compliance
Ms. Walainoot Kattirat
senior Vice President of Marketing
Ms. Nipaporn Ackarapolpanich
Senior Vice President of Corporate Asset & Facilities Management
Mr. Vichien Chuengviroj
Show More
Senior Vice President of Human Resource
Ms. Lawan Tienghongsakul
Managing Director
Mr. Vichai Janjariyakun
Senior Vice President of Distribution Center Function
Mr. Ampa Yongpisanpop
VP of Accounting & Finance and Company Secretary
Mr. Supot Shitgasornpongse
Show Less

See Also

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

The intrinsic value of one CPALL stock under the Base Case scenario is 99.5 THB.

Is CPALL stock undervalued or overvalued?

Compared to the current market price of 63.25 THB, CP All PCL is Undervalued by 36%.

Back to Top