Major Cineplex Group PCL
SET:MAJOR
Intrinsic Value
The intrinsic value of one MAJOR stock under the Base Case scenario is 23.47 THB. Compared to the current market price of 10.8 THB, Major Cineplex Group PCL is Undervalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Major Cineplex Group PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Major Cineplex Group PCL
Balance Sheet Decomposition
Major Cineplex Group PCL
Current Assets | 3.2B |
Cash & Short-Term Investments | 2.2B |
Receivables | 642.5m |
Other Current Assets | 351.3m |
Non-Current Assets | 10.9B |
Long-Term Investments | 2.5B |
PP&E | 7.1B |
Intangibles | 196m |
Other Non-Current Assets | 993.7m |
Free Cash Flow Analysis
Major Cineplex Group PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Major Cineplex Group PCL
Revenue
|
7.8B
THB
|
Cost of Revenue
|
-5B
THB
|
Gross Profit
|
2.7B
THB
|
Operating Expenses
|
-2.2B
THB
|
Operating Income
|
535.6m
THB
|
Other Expenses
|
208.7m
THB
|
Net Income
|
744.3m
THB
|
MAJOR Profitability Score
Profitability Due Diligence
Major Cineplex Group PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Major Cineplex Group PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
MAJOR Solvency Score
Solvency Due Diligence
Major Cineplex Group PCL's solvency score is 36/100. The higher the solvency score, the more solvent the company is.
Score
Major Cineplex Group PCL's solvency score is 36/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MAJOR Price Targets Summary
Major Cineplex Group PCL
According to Wall Street analysts, the average 1-year price target for MAJOR is 17.65 THB with a low forecast of 15.35 THB and a high forecast of 19.95 THB.
Dividends
Current shareholder yield for MAJOR 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 MAJOR stock under the Base Case scenario is 23.47 THB.
Compared to the current market price of 10.8 THB, Major Cineplex Group PCL is Undervalued by 54%.