R&B Food Supply PCL
SET:RBF
Intrinsic Value
The intrinsic value of one RBF stock under the Base Case scenario is 6.61 THB. Compared to the current market price of 5.05 THB, R&B Food Supply PCL is Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
R&B Food Supply PCL
Fundamental Analysis

Revenue & Expenses Breakdown
R&B Food Supply PCL
Balance Sheet Decomposition
R&B Food Supply PCL
Current Assets | 2.9B |
Cash & Short-Term Investments | 655.3m |
Receivables | 955.3m |
Other Current Assets | 1.3B |
Non-Current Assets | 2.8B |
Long-Term Investments | 261.6m |
PP&E | 2.4B |
Intangibles | 5.5m |
Other Non-Current Assets | 59.9m |
Free Cash Flow Analysis
R&B Food Supply PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
R&B Food Supply PCL
Revenue
|
4.4B
THB
|
Cost of Revenue
|
-2.8B
THB
|
Gross Profit
|
1.6B
THB
|
Operating Expenses
|
-937.6m
THB
|
Operating Income
|
664.6m
THB
|
Other Expenses
|
-141.7m
THB
|
Net Income
|
522.9m
THB
|
RBF Profitability Score
Profitability Due Diligence
R&B Food Supply PCL's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
R&B Food Supply PCL's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
RBF Solvency Score
Solvency Due Diligence
R&B Food Supply PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
R&B Food Supply PCL's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RBF Price Targets Summary
R&B Food Supply PCL
According to Wall Street analysts, the average 1-year price target for RBF is 8.36 THB with a low forecast of 5.15 THB and a high forecast of 15.75 THB.
Dividends
Current shareholder yield for RBF 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 RBF stock under the Base Case scenario is 6.61 THB.
Compared to the current market price of 5.05 THB, R&B Food Supply PCL is Undervalued by 24%.