Sonic Interfreight PCL
SET:SONIC
Intrinsic Value
The intrinsic value of one SONIC stock under the Base Case scenario is 3.23 THB. Compared to the current market price of 1.6 THB, Sonic Interfreight PCL is Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sonic Interfreight PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Sonic Interfreight PCL
Balance Sheet Decomposition
Sonic Interfreight PCL
Current Assets | 984.4m |
Cash & Short-Term Investments | 610m |
Receivables | 366.4m |
Other Current Assets | 8m |
Non-Current Assets | 1.2B |
Long-Term Investments | 112.6m |
PP&E | 972.4m |
Intangibles | 2.1m |
Other Non-Current Assets | 63m |
Free Cash Flow Analysis
Sonic Interfreight PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Sonic Interfreight PCL
Revenue
|
2.2B
THB
|
Cost of Revenue
|
-1.8B
THB
|
Gross Profit
|
438.1m
THB
|
Operating Expenses
|
-253.6m
THB
|
Operating Income
|
184.5m
THB
|
Other Expenses
|
-16.6m
THB
|
Net Income
|
167.9m
THB
|
SONIC Profitability Score
Profitability Due Diligence
Sonic Interfreight PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Sonic Interfreight PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
SONIC Solvency Score
Solvency Due Diligence
Sonic Interfreight PCL's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Score
Sonic Interfreight PCL's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SONIC Price Targets Summary
Sonic Interfreight PCL
Dividends
Current shareholder yield for SONIC 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 SONIC stock under the Base Case scenario is 3.23 THB.
Compared to the current market price of 1.6 THB, Sonic Interfreight PCL is Undervalued by 51%.