Electricity Generating PCL
SET:EGCO
Intrinsic Value
The intrinsic value of one EGCO stock under the Base Case scenario is 236.32 THB. Compared to the current market price of 96.5 THB, Electricity Generating PCL is Undervalued by 59%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Electricity Generating PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Electricity Generating PCL
Balance Sheet Decomposition
Electricity Generating PCL
Current Assets | 65.8B |
Cash & Short-Term Investments | 50.9B |
Receivables | 11.4B |
Other Current Assets | 3.5B |
Non-Current Assets | 198.9B |
Long-Term Investments | 121.4B |
PP&E | 48.4B |
Intangibles | 5.2B |
Other Non-Current Assets | 23.8B |
Free Cash Flow Analysis
Electricity Generating PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Electricity Generating PCL
Revenue
|
41.4B
THB
|
Cost of Revenue
|
-32.9B
THB
|
Gross Profit
|
8.5B
THB
|
Operating Expenses
|
-14.6B
THB
|
Operating Income
|
-6.2B
THB
|
Other Expenses
|
-2.5B
THB
|
Net Income
|
-8.7B
THB
|
EGCO Profitability Score
Profitability Due Diligence
Electricity Generating PCL's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
Electricity Generating PCL's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
EGCO Solvency Score
Solvency Due Diligence
Electricity Generating PCL's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Score
Electricity Generating PCL's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EGCO Price Targets Summary
Electricity Generating PCL
According to Wall Street analysts, the average 1-year price target for EGCO is 119.24 THB with a low forecast of 94.44 THB and a high forecast of 147 THB.
Dividends
Current shareholder yield for EGCO 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 EGCO stock under the Base Case scenario is 236.32 THB.
Compared to the current market price of 96.5 THB, Electricity Generating PCL is Undervalued by 59%.