SIRI Intrinsic Valuation and Fundamental Analysis - Sansiri PCL - Alpha Spread
S

Sansiri PCL
SET:SIRI

Watchlist Manager
Sansiri PCL
SET:SIRI
Watchlist
Price: 1.87 THB Market Closed
Market Cap: 32.2B THB
Have any thoughts about
Sansiri PCL?
Write Note

Intrinsic Value

The intrinsic value of one SIRI stock under the Base Case scenario is 3.58 THB. Compared to the current market price of 1.87 THB, Sansiri PCL is Undervalued by 48%.

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

SIRI Intrinsic Value
3.58 THB
Undervaluation 48%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case

Valuation Backtest
Sansiri 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 SIRI 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 SIRI?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select 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:

AI Assistant
AI Assistant
Ask me anything about Sansiri PCL

Provide an overview of the primary business activities
of Sansiri PCL.

What unique competitive advantages
does Sansiri PCL hold over its rivals?

What risks and challenges
does Sansiri PCL face in the near future?

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

Show all valuation multiples
for Sansiri PCL.

Provide P/S
for Sansiri PCL.

Provide P/E
for Sansiri PCL.

Provide P/OCF
for Sansiri PCL.

Provide P/FCFE
for Sansiri PCL.

Provide P/B
for Sansiri PCL.

Provide EV/S
for Sansiri PCL.

Provide EV/GP
for Sansiri PCL.

Provide EV/EBITDA
for Sansiri PCL.

Provide EV/EBIT
for Sansiri PCL.

Provide EV/OCF
for Sansiri PCL.

Provide EV/FCFF
for Sansiri PCL.

Provide EV/IC
for Sansiri PCL.

Show me price targets
for Sansiri PCL made by professional analysts.

What are the Revenue projections
for Sansiri PCL?

How accurate were the past Revenue estimates
for Sansiri PCL?

What are the Net Income projections
for Sansiri PCL?

How accurate were the past Net Income estimates
for Sansiri PCL?

What are the EPS projections
for Sansiri PCL?

How accurate were the past EPS estimates
for Sansiri PCL?

What are the EBIT projections
for Sansiri PCL?

How accurate were the past EBIT estimates
for Sansiri PCL?

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

Compare the intrinsic valuations
of Sansiri PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Sansiri PCL against its competitors.

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

Compare the P/E ratios
of Sansiri PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Sansiri PCL with its peers.

Analyze the financial leverage
of Sansiri PCL compared to its main competitors.

Show all profitability ratios
for Sansiri PCL.

Provide ROE
for Sansiri PCL.

Provide ROA
for Sansiri PCL.

Provide ROIC
for Sansiri PCL.

Provide ROCE
for Sansiri PCL.

Provide Gross Margin
for Sansiri PCL.

Provide Operating Margin
for Sansiri PCL.

Provide Net Margin
for Sansiri PCL.

Provide FCF Margin
for Sansiri PCL.

Show all solvency ratios
for Sansiri PCL.

Provide D/E Ratio
for Sansiri PCL.

Provide D/A Ratio
for Sansiri PCL.

Provide Interest Coverage Ratio
for Sansiri PCL.

Provide Altman Z-Score Ratio
for Sansiri PCL.

Provide Quick Ratio
for Sansiri PCL.

Provide Current Ratio
for Sansiri PCL.

Provide Cash Ratio
for Sansiri PCL.

What is the historical Revenue growth
over the last 5 years for Sansiri PCL?

What is the historical Net Income growth
over the last 5 years for Sansiri PCL?

What is the current Free Cash Flow
of Sansiri PCL?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Sansiri PCL

Current Assets 113.2B
Cash & Short-Term Investments 3.1B
Receivables 1.2B
Other Current Assets 108.8B
Non-Current Assets 38.6B
Long-Term Investments 18.2B
PP&E 9.3B
Intangibles 4.9B
Other Non-Current Assets 6.2B
Current Liabilities 44.4B
Accounts Payable 1.9B
Accrued Liabilities 2.5B
Short-Term Debt 12.9B
Other Current Liabilities 27.2B
Non-Current Liabilities 59.2B
Long-Term Debt 46B
Other Non-Current Liabilities 13.2B
Efficiency

Earnings Waterfall
Sansiri PCL

Revenue
39.2B THB
Cost of Revenue
-26.6B THB
Gross Profit
12.5B THB
Operating Expenses
-6.8B THB
Operating Income
5.7B THB
Other Expenses
-503.2m THB
Net Income
5.2B THB

Free Cash Flow Analysis
Sansiri PCL

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

SIRI Profitability Score
Profitability Due Diligence

Sansiri PCL's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
ROE is Increasing
Positive Operating Income
49/100
Profitability
Score

Sansiri PCL's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

SIRI Solvency Score
Solvency Due Diligence

Sansiri PCL's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Low Altman Z-Score
32/100
Solvency
Score

Sansiri PCL's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SIRI Price Targets Summary
Sansiri PCL

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

According to Wall Street analysts, the average 1-year price target for SIRI is 2.08 THB with a low forecast of 1.92 THB and a high forecast of 2.31 THB.

Lowest
Price Target
1.92 THB
3% Upside
Average
Price Target
2.08 THB
11% Upside
Highest
Price Target
2.31 THB
24% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for SIRI?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for SIRI 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
Want to learn more about SIRI dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

SIRI Price
Sansiri PCL

1M 1M
+15%
6M 6M
+10%
1Y 1Y
+4%
3Y 3Y
+72%
5Y 5Y
+94%
10Y 10Y
+76%
Annual Price Range
1.87
52w Low
N/A
52w High
1.88
Price Metrics
Average Annual Return 20.68%
Standard Deviation of Annual Returns 43.57%
Max Drawdown -100%
Shares Statistics
Market Capitalization 32.2B THB
Shares Outstanding 17 232 300 032
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Sansiri PCL

Country

Thailand

Industry

N/A

Market Cap

32.2B THB

Dividend Yield

9.09%

Description

Sansiri Public Co. Ltd. engages in the provision of residential property development and management services. The company is headquartered in Bangkok, Bangkok Metropolis. The firm operates in four segments: Property development business segment, which consists of land and housing projects, residential condominium projects, serviced apartments for rent, and office buildings for rent; Building management, project management and real estate brokerage business segment, which consists of the provision of building management service, property project management and real estate brokerage; Hotel management segment, and Other business segment, which consists of hotel and education business. The company offers multiple types of property development products including single-detached house, semi-detached house, townhome, shop house, home office, and condominium under different brands. Its projects include Burasiri Panya Indra, Siri Place Kalapapruek-Sathorn, Siri Place Westgate, The Monument Thonglor, dcondo Hideaway, THE MUVE Kaset, and dcondo Panaa.

Contact

BANGKOK METROPOLIS
Bangkok
Siri Campus Building 59 Soi Rim Khlong Phra Khanong, Phra Khanong Nuea, Vadhana
+6620277888
www.sansiri.com

IPO

1996-07-19

Employees

1 634

Officers

See Also

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

The intrinsic value of one SIRI stock under the Base Case scenario is 3.58 THB.

Is SIRI stock undervalued or overvalued?

Compared to the current market price of 1.87 THB, Sansiri PCL is Undervalued by 48%.

Back to Top