Pranda Jewelry PCL
SET:PDJ
Intrinsic Value
The intrinsic value of one PDJ stock under the Base Case scenario is 3.47 THB. Compared to the current market price of 1.59 THB, Pranda Jewelry PCL is Undervalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Pranda Jewelry PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Pranda Jewelry PCL
Balance Sheet Decomposition
Pranda Jewelry PCL
Current Assets | 2.4B |
Cash & Short-Term Investments | 355.7m |
Receivables | 361.4m |
Other Current Assets | 1.7B |
Non-Current Assets | 1.4B |
Long-Term Investments | 612.2m |
PP&E | 589.7m |
Intangibles | 38.8m |
Other Non-Current Assets | 194.5m |
Free Cash Flow Analysis
Pranda Jewelry PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Pranda Jewelry PCL
Revenue
|
3.9B
THB
|
Cost of Revenue
|
-3.1B
THB
|
Gross Profit
|
799.3m
THB
|
Operating Expenses
|
-770.6m
THB
|
Operating Income
|
28.7m
THB
|
Other Expenses
|
-38.2m
THB
|
Net Income
|
-9.5m
THB
|
PDJ Profitability Score
Profitability Due Diligence
Pranda Jewelry PCL's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Pranda Jewelry PCL's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
PDJ Solvency Score
Solvency Due Diligence
Pranda Jewelry PCL's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Score
Pranda Jewelry PCL's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PDJ Price Targets Summary
Pranda Jewelry PCL
Dividends
Current shareholder yield for PDJ 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 PDJ stock under the Base Case scenario is 3.47 THB.
Compared to the current market price of 1.59 THB, Pranda Jewelry PCL is Undervalued by 54%.