KGI Securities Thailand PCL
SET:KGI
Intrinsic Value
The intrinsic value of one KGI stock under the Base Case scenario is 5.09 THB. Compared to the current market price of 4.32 THB, KGI Securities Thailand PCL is Undervalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
KGI Securities Thailand PCL
Fundamental Analysis

Revenue & Expenses Breakdown
KGI Securities Thailand PCL
Balance Sheet Decomposition
KGI Securities Thailand PCL
Current Assets | 6.7B |
Cash & Short-Term Investments | 644m |
Receivables | 6B |
Other Current Assets | 31.6m |
Non-Current Assets | 8.3B |
Long-Term Investments | 6.6B |
PP&E | 966.5m |
Intangibles | 74.1m |
Other Non-Current Assets | 713.9m |
Free Cash Flow Analysis
KGI Securities Thailand PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
KGI Securities Thailand PCL
Revenue
|
2.4B
THB
|
Cost of Revenue
|
-977.1m
THB
|
Gross Profit
|
1.4B
THB
|
Operating Expenses
|
-1.6B
THB
|
Operating Income
|
-252m
THB
|
Other Expenses
|
1.1B
THB
|
Net Income
|
864.7m
THB
|
KGI Profitability Score
Profitability Due Diligence
KGI Securities Thailand PCL's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
KGI Securities Thailand PCL's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
KGI Solvency Score
Solvency Due Diligence
KGI Securities Thailand PCL's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Score
KGI Securities Thailand PCL's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KGI Price Targets Summary
KGI Securities Thailand PCL
Dividends
Current shareholder yield for KGI 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 KGI stock under the Base Case scenario is 5.09 THB.
Compared to the current market price of 4.32 THB, KGI Securities Thailand PCL is Undervalued by 15%.