Krungthai Card PCL
SET:KTC
Intrinsic Value
The intrinsic value of one KTC stock under the Base Case scenario is 63.66 THB. Compared to the current market price of 46.25 THB, Krungthai Card PCL is Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Krungthai Card PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Krungthai Card PCL
Balance Sheet Decomposition
Krungthai Card PCL
Current Assets | 106.2B |
Cash & Short-Term Investments | 3.1B |
Receivables | 103.1B |
Non-Current Assets | 4.9B |
Long-Term Investments | 2m |
PP&E | 809.6m |
Intangibles | 362.7m |
Other Non-Current Assets | 3.7B |
Free Cash Flow Analysis
Krungthai Card PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Krungthai Card PCL
Revenue
|
22.6B
THB
|
Operating Expenses
|
-11.7B
THB
|
Operating Income
|
10.8B
THB
|
Other Expenses
|
-3.4B
THB
|
Net Income
|
7.4B
THB
|
KTC Profitability Score
Profitability Due Diligence
Krungthai Card PCL's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
Krungthai Card PCL's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
KTC Solvency Score
Solvency Due Diligence
Krungthai Card PCL's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
Krungthai Card PCL's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KTC Price Targets Summary
Krungthai Card PCL
According to Wall Street analysts, the average 1-year price target for KTC is 48.5 THB with a low forecast of 36.36 THB and a high forecast of 63 THB.
Dividends
Current shareholder yield for KTC 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 KTC stock under the Base Case scenario is 63.66 THB.
Compared to the current market price of 46.25 THB, Krungthai Card PCL is Undervalued by 27%.