P

Plan B Media PCL
SET:PLANB

Watchlist Manager
Plan B Media PCL
SET:PLANB
Watchlist
Price: 7.15 THB 0.7% Market Closed
Market Cap: 30.6B THB
Have any thoughts about
Plan B Media PCL?
Write Note

Intrinsic Value

The intrinsic value of one PLANB stock under the Base Case scenario is 8.3 THB. Compared to the current market price of 7.15 THB, Plan B Media PCL is Undervalued by 14%.

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

PLANB Intrinsic Value
8.3 THB
Undervaluation 14%
Intrinsic Value
Price
P
Worst Case
Base Case
Best Case

Valuation Backtest
Plan B Media 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 PLANB 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 PLANB?
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 Plan B Media PCL

Provide an overview of the primary business activities
of Plan B Media PCL.

What unique competitive advantages
does Plan B Media PCL hold over its rivals?

What risks and challenges
does Plan B Media PCL face in the near future?

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

Show all valuation multiples
for Plan B Media PCL.

Provide P/S
for Plan B Media PCL.

Provide P/E
for Plan B Media PCL.

Provide P/OCF
for Plan B Media PCL.

Provide P/FCFE
for Plan B Media PCL.

Provide P/B
for Plan B Media PCL.

Provide EV/S
for Plan B Media PCL.

Provide EV/GP
for Plan B Media PCL.

Provide EV/EBITDA
for Plan B Media PCL.

Provide EV/EBIT
for Plan B Media PCL.

Provide EV/OCF
for Plan B Media PCL.

Provide EV/FCFF
for Plan B Media PCL.

Provide EV/IC
for Plan B Media PCL.

Show me price targets
for Plan B Media PCL made by professional analysts.

What are the Revenue projections
for Plan B Media PCL?

How accurate were the past Revenue estimates
for Plan B Media PCL?

What are the Net Income projections
for Plan B Media PCL?

How accurate were the past Net Income estimates
for Plan B Media PCL?

What are the EPS projections
for Plan B Media PCL?

How accurate were the past EPS estimates
for Plan B Media PCL?

What are the EBIT projections
for Plan B Media PCL?

How accurate were the past EBIT estimates
for Plan B Media PCL?

Compare the revenue forecasts
for Plan B Media PCL with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Plan B Media PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Plan B Media PCL against its competitors.

Analyze the profit margins
(gross, operating, and net) of Plan B Media PCL compared to its peers.

Compare the P/E ratios
of Plan B Media PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Plan B Media PCL with its peers.

Analyze the financial leverage
of Plan B Media PCL compared to its main competitors.

Show all profitability ratios
for Plan B Media PCL.

Provide ROE
for Plan B Media PCL.

Provide ROA
for Plan B Media PCL.

Provide ROIC
for Plan B Media PCL.

Provide ROCE
for Plan B Media PCL.

Provide Gross Margin
for Plan B Media PCL.

Provide Operating Margin
for Plan B Media PCL.

Provide Net Margin
for Plan B Media PCL.

Provide FCF Margin
for Plan B Media PCL.

Show all solvency ratios
for Plan B Media PCL.

Provide D/E Ratio
for Plan B Media PCL.

Provide D/A Ratio
for Plan B Media PCL.

Provide Interest Coverage Ratio
for Plan B Media PCL.

Provide Altman Z-Score Ratio
for Plan B Media PCL.

Provide Quick Ratio
for Plan B Media PCL.

Provide Current Ratio
for Plan B Media PCL.

Provide Cash Ratio
for Plan B Media PCL.

What is the historical Revenue growth
over the last 5 years for Plan B Media PCL?

What is the historical Net Income growth
over the last 5 years for Plan B Media PCL?

What is the current Free Cash Flow
of Plan B Media PCL?

Discuss the annual earnings per share (EPS)
trend over the past five years for Plan B Media PCL.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Plan B Media PCL

Current Assets 4.4B
Cash & Short-Term Investments 1.1B
Receivables 2.7B
Other Current Assets 624.3m
Non-Current Assets 12.3B
Long-Term Investments 1.5B
PP&E 9.1B
Intangibles 1.2B
Other Non-Current Assets 446.9m
Current Liabilities 3.5B
Accounts Payable 1.7B
Short-Term Debt 165m
Other Current Liabilities 1.6B
Non-Current Liabilities 3.4B
Long-Term Debt 3B
Other Non-Current Liabilities 471.8m
Efficiency

Earnings Waterfall
Plan B Media PCL

Revenue
9.2B THB
Cost of Revenue
-6.4B THB
Gross Profit
2.8B THB
Operating Expenses
-1.2B THB
Operating Income
1.6B THB
Other Expenses
-606.2m THB
Net Income
1B THB

Free Cash Flow Analysis
Plan B Media PCL

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

PLANB Profitability Score
Profitability Due Diligence

Plan B Media PCL's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive Gross Profit
ROIC is Increasing
58/100
Profitability
Score

Plan B Media PCL's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

PLANB Solvency Score
Solvency Due Diligence

Plan B Media PCL's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
58/100
Solvency
Score

Plan B Media PCL's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

PLANB Price Targets Summary
Plan B Media PCL

Wall Street analysts forecast PLANB stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for PLANB is 9.77 THB with a low forecast of 8.28 THB and a high forecast of 11.24 THB.

Lowest
Price Target
8.28 THB
16% Upside
Average
Price Target
9.77 THB
37% Upside
Highest
Price Target
11.24 THB
57% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for PLANB?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for PLANB 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
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Plan B Media PCL

Country

Thailand

Industry

Media

Market Cap

30.7B THB

Dividend Yield

1.05%

Description

Plan B Media Public Co. Ltd. engages in the provision of media services and consultation on media planning and marketing and content development. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2015-02-17. The firm is principally engaged in providing advertising media production, advertising space and airtime rental services. The firm operates through two segments: the Advertising media segment and the Engagement marketing segment. The Advertising media segment comprises advertising media production, advertising space and airtime rental services. The Engagement marketing segment comprises the management and development of artists. The firm is categorized into five activities: international broadcasting, combat sports, football, esports and running. The Company’s wholly owned subsidiaries include Verisign Company Limited, Ads Cuisine Company Limited, Master Standard Display Company Limited, Multi Sign Company Limited and Co-Mass Company Limited.

Contact

BANGKOK METROPOLIS
Bangkok
1213/420 Soi LatPhrao 94 (Panchamitra),, Plubpla, Wangthonglang
+6625308053
www.planbmedia.co.th

IPO

2015-02-17

Employees

466

Officers

Founder, CEO & Executive Director
Mr. Palin Lojanagosin
MD & Executive Director
Dr. Pinijsorn Luechaikajohnpan Ph.D.
CFO & Director
Mr. Prasong Jarungbenjatham
Chief Operating Officer
Mr. Nuttawut Uyaisom
Senior Manager of Investor Relations
Mr. Tanaporn Teachaviwat
Chief Business Development Officer and Chief Marketing & Partnership Officer
Ms. Phakwan Wongpolthawee
Show More
Chief People Officer
Ms. Angkana Chalermchaikit
Chief Commercial Officer
Ms. Preutpimol Salomaa
Chief of Operation Group
Mr. Napat Trungtrajitkul
Show Less

See Also

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

The intrinsic value of one PLANB stock under the Base Case scenario is 8.3 THB.

Is PLANB stock undervalued or overvalued?

Compared to the current market price of 7.15 THB, Plan B Media PCL is Undervalued by 14%.

Back to Top