K

Karmarts PCL
SET:KAMART

Watchlist Manager
Karmarts PCL
SET:KAMART
Watchlist
Price: 10.8 THB 2.86% Market Closed
Market Cap: 13.9B THB
Have any thoughts about
Karmarts PCL?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 24, 2024.

Estimated DCF Value of one KAMART stock is 17.63 THB. Compared to the current market price of 10.8 THB, the stock is Undervalued by 39%.

KAMART DCF Value
Base Case
17.63 THB
Undervaluation 39%
DCF Value
Price
K
Worst Case
Base Case
Best Case
17.63
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 17.63 THB

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 4B THB. The present value of the terminal value is 17B THB. The total present value equals 21B THB.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 21B THB
+ Cash & Equivalents 637.1m THB
+ Investments 1.7B THB
Firm Value 23.4B THB
- Debt 672.4m THB
- Minority Interest 64.4m THB
Equity Value 22.6B THB
/ Shares Outstanding 1.3B
KAMART DCF Value 17.63 THB
Undervalued by 39%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
3.8B 6.9B
Operating Income
1.1B 1.8B
FCFF
739.3m 1.2B

See Also

Discover More

What is the DCF value of one KAMART stock?

Estimated DCF Value of one KAMART stock is 17.63 THB. Compared to the current market price of 10.8 THB, the stock is Undervalued by 39%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Karmarts PCL's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 21B THB.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 17.63 THB per share.

Back to Top
//