Osotspa PCL
SET:OSP
Intrinsic Value
The intrinsic value of one OSP stock under the Base Case scenario is 24.83 THB. Compared to the current market price of 14.5 THB, Osotspa PCL is Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Osotspa PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Osotspa PCL
Balance Sheet Decomposition
Osotspa PCL
Current Assets | 11.2B |
Cash & Short-Term Investments | 2.2B |
Receivables | 5B |
Other Current Assets | 4B |
Non-Current Assets | 13.9B |
Long-Term Investments | 930.7m |
PP&E | 12.4B |
Intangibles | 225.6m |
Other Non-Current Assets | 360.1m |
Free Cash Flow Analysis
Osotspa PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Osotspa PCL
Revenue
|
27.1B
THB
|
Cost of Revenue
|
-17B
THB
|
Gross Profit
|
10.1B
THB
|
Operating Expenses
|
-8.1B
THB
|
Operating Income
|
2B
THB
|
Other Expenses
|
-391.8m
THB
|
Net Income
|
1.6B
THB
|
OSP Profitability Score
Profitability Due Diligence
Osotspa PCL's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Osotspa PCL's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
OSP Solvency Score
Solvency Due Diligence
Osotspa PCL's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Score
Osotspa PCL's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
OSP Price Targets Summary
Osotspa PCL
According to Wall Street analysts, the average 1-year price target for OSP is 20.16 THB with a low forecast of 13.13 THB and a high forecast of 32.03 THB.
Dividends
Current shareholder yield for OSP 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 OSP stock under the Base Case scenario is 24.83 THB.
Compared to the current market price of 14.5 THB, Osotspa PCL is Undervalued by 42%.