RS PCL
SET:RS
Intrinsic Value
The intrinsic value of one RS stock under the Base Case scenario is 3.32 THB. Compared to the current market price of 0.7 THB, RS PCL is Undervalued by 79%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
RS PCL
Fundamental Analysis

Revenue & Expenses Breakdown
RS PCL
Balance Sheet Decomposition
RS PCL
Current Assets | 1.1B |
Cash & Short-Term Investments | 305.9m |
Receivables | 455.4m |
Other Current Assets | 309.2m |
Non-Current Assets | 7.2B |
Long-Term Investments | 842.1m |
PP&E | 883.7m |
Intangibles | 5B |
Other Non-Current Assets | 444.6m |
Free Cash Flow Analysis
RS PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
RS PCL
Revenue
|
3B
THB
|
Cost of Revenue
|
-1.8B
THB
|
Gross Profit
|
1.2B
THB
|
Operating Expenses
|
-1.7B
THB
|
Operating Income
|
-571.8m
THB
|
Other Expenses
|
612.3m
THB
|
Net Income
|
40.5m
THB
|
RS Profitability Score
Profitability Due Diligence
RS PCL's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Score
RS PCL's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
RS Solvency Score
Solvency Due Diligence
RS PCL's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Score
RS PCL's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RS Price Targets Summary
RS PCL
Dividends
Current shareholder yield for RS 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 RS stock under the Base Case scenario is 3.32 THB.
Compared to the current market price of 0.7 THB, RS PCL is Undervalued by 79%.