Matching Maximize Solution PCL
SET:MATCH
Intrinsic Value
The intrinsic value of one MATCH stock under the Base Case scenario is 1.14 THB. Compared to the current market price of 1.19 THB, Matching Maximize Solution PCL is Overvalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Matching Maximize Solution PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Matching Maximize Solution PCL
Balance Sheet Decomposition
Matching Maximize Solution PCL
Current Assets | 185m |
Cash & Short-Term Investments | 56.7m |
Receivables | 115.5m |
Other Current Assets | 12.9m |
Non-Current Assets | 1.3B |
Long-Term Investments | 1m |
PP&E | 1.3B |
Intangibles | 4.2m |
Other Non-Current Assets | 20.1m |
Free Cash Flow Analysis
Matching Maximize Solution PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Matching Maximize Solution PCL
Revenue
|
472.6m
THB
|
Cost of Revenue
|
-320.1m
THB
|
Gross Profit
|
152.6m
THB
|
Operating Expenses
|
-123.1m
THB
|
Operating Income
|
29.4m
THB
|
Other Expenses
|
-17m
THB
|
Net Income
|
12.4m
THB
|
MATCH Profitability Score
Profitability Due Diligence
Matching Maximize Solution PCL's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Matching Maximize Solution PCL's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
MATCH Solvency Score
Solvency Due Diligence
Matching Maximize Solution PCL's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Score
Matching Maximize Solution PCL's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MATCH Price Targets Summary
Matching Maximize Solution PCL
Dividends
Current shareholder yield for MATCH 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 MATCH stock under the Base Case scenario is 1.14 THB.
Compared to the current market price of 1.19 THB, Matching Maximize Solution PCL is Overvalued by 5%.