M

Master Ad PCL
SET:MACO

Watchlist Manager
Master Ad PCL
SET:MACO
Watchlist
Price: 0.62 THB 1.64% Market Closed
Market Cap: 5B THB
Have any thoughts about
Master Ad PCL?
Write Note

Intrinsic Value

The intrinsic value of one MACO stock under the Base Case scenario is 0.32 THB. Compared to the current market price of 0.62 THB, Master Ad PCL is Overvalued by 49%.

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

MACO Intrinsic Value
0.32 THB
Overvaluation 49%
Intrinsic Value
Price
M
Worst Case
Base Case
Best Case

Valuation Backtest
Master Ad 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 MACO 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 MACO?
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 Master Ad PCL

Provide an overview of the primary business activities
of Master Ad PCL.

What unique competitive advantages
does Master Ad PCL hold over its rivals?

What risks and challenges
does Master Ad PCL face in the near future?

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

Show all valuation multiples
for Master Ad PCL.

Provide P/S
for Master Ad PCL.

Provide P/E
for Master Ad PCL.

Provide P/OCF
for Master Ad PCL.

Provide P/FCFE
for Master Ad PCL.

Provide P/B
for Master Ad PCL.

Provide EV/S
for Master Ad PCL.

Provide EV/GP
for Master Ad PCL.

Provide EV/EBITDA
for Master Ad PCL.

Provide EV/EBIT
for Master Ad PCL.

Provide EV/OCF
for Master Ad PCL.

Provide EV/FCFF
for Master Ad PCL.

Provide EV/IC
for Master Ad PCL.

What are the Revenue projections
for Master Ad PCL?

How accurate were the past Revenue estimates
for Master Ad PCL?

What are the Net Income projections
for Master Ad PCL?

How accurate were the past Net Income estimates
for Master Ad PCL?

What are the EPS projections
for Master Ad PCL?

How accurate were the past EPS estimates
for Master Ad PCL?

What are the EBIT projections
for Master Ad PCL?

How accurate were the past EBIT estimates
for Master Ad PCL?

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

Compare the intrinsic valuations
of Master Ad PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Master Ad PCL against its competitors.

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

Compare the P/E ratios
of Master Ad PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Master Ad PCL with its peers.

Analyze the financial leverage
of Master Ad PCL compared to its main competitors.

Show all profitability ratios
for Master Ad PCL.

Provide ROE
for Master Ad PCL.

Provide ROA
for Master Ad PCL.

Provide ROIC
for Master Ad PCL.

Provide ROCE
for Master Ad PCL.

Provide Gross Margin
for Master Ad PCL.

Provide Operating Margin
for Master Ad PCL.

Provide Net Margin
for Master Ad PCL.

Provide FCF Margin
for Master Ad PCL.

Show all solvency ratios
for Master Ad PCL.

Provide D/E Ratio
for Master Ad PCL.

Provide D/A Ratio
for Master Ad PCL.

Provide Interest Coverage Ratio
for Master Ad PCL.

Provide Altman Z-Score Ratio
for Master Ad PCL.

Provide Quick Ratio
for Master Ad PCL.

Provide Current Ratio
for Master Ad PCL.

Provide Cash Ratio
for Master Ad PCL.

What is the historical Revenue growth
over the last 5 years for Master Ad PCL?

What is the historical Net Income growth
over the last 5 years for Master Ad PCL?

What is the current Free Cash Flow
of Master Ad PCL?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Master Ad PCL

Current Assets 2.8B
Cash & Short-Term Investments 1.4B
Receivables 643m
Other Current Assets 747.4m
Non-Current Assets 4B
Long-Term Investments 2.5B
PP&E 726.9m
Intangibles 622.2m
Other Non-Current Assets 158.1m
Current Liabilities 1.9B
Accounts Payable 205.6m
Accrued Liabilities 1B
Short-Term Debt 185m
Other Current Liabilities 499.3m
Non-Current Liabilities 899.1m
Long-Term Debt 335.6m
Other Non-Current Liabilities 563.5m
Efficiency

Earnings Waterfall
Master Ad PCL

Revenue
2.6B THB
Cost of Revenue
-2B THB
Gross Profit
658.1m THB
Operating Expenses
-412.3m THB
Operating Income
245.8m THB
Other Expenses
-83.1m THB
Net Income
162.7m THB

Free Cash Flow Analysis
Master Ad PCL

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

MACO Profitability Score
Profitability Due Diligence

Master Ad PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
ROE is Increasing
Positive Gross Profit
Positive 1-Year Revenue Growth
47/100
Profitability
Score

Master Ad PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

MACO Solvency Score
Solvency Due Diligence

Master Ad PCL's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Long-Term Solvency
Short-Term Solvency
57/100
Solvency
Score

Master Ad PCL's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MACO Price Targets Summary
Master Ad PCL

There are no price targets for MACO.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for MACO?

Click here to dive deeper.

Dividends

Master Ad PCL
does not pay dividends
Shareholder Yield

Current shareholder yield for MACO 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Master Ad PCL

Country

Thailand

Industry

Media

Market Cap

5B THB

Dividend Yield

0%

Description

Master Ad Public Co. Ltd. engages in the business of advertising, leasing of property, and purchase or sale of electronic billboards. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2003-09-29. The firm operates three principal businesses, which are the rent of advertising spaces, media production and sales of advertising equipment. Its products and services include large format media, street furniture advertisement, in store media, transit media, digital media, and building wraps. The Company’s subsidiaries include Master and More Company Limited, which produces outdoor advertising media services; MACO Rite Sign Company Limited, which provides and sells of trivision equipment, and Green Ad Company Limited, which offers advertising services through supply of tree wall panel.

Contact

BANGKOK METROPOLIS
Bangkok
21, TST Tower , 21st - 22nd floor, Vibhavadi Rangsit Rd., Chom Phon, Chatuchak
+6629383388
www.masterad.com

IPO

2003-09-29

Employees

-

Officers

See Also

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

The intrinsic value of one MACO stock under the Base Case scenario is 0.32 THB.

Is MACO stock undervalued or overvalued?

Compared to the current market price of 0.62 THB, Master Ad PCL is Overvalued by 49%.

Back to Top