SPALI Intrinsic Valuation and Fundamental Analysis - Supalai PCL - Alpha Spread
S

Supalai PCL
SET:SPALI

Watchlist Manager
Supalai PCL
SET:SPALI
Watchlist
Price: 20.2 THB Market Closed
Market Cap: 39.4B THB
Have any thoughts about
Supalai PCL?
Write Note

Intrinsic Value

The intrinsic value of one SPALI stock under the Base Case scenario is 30.25 THB. Compared to the current market price of 20.2 THB, Supalai PCL is Undervalued by 33%.

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

SPALI Intrinsic Value
30.25 THB
Undervaluation 33%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case

Valuation Backtest
Supalai 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 SPALI 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 SPALI?
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 Supalai PCL

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

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

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

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

Show all valuation multiples
for Supalai PCL.

Provide P/S
for Supalai PCL.

Provide P/E
for Supalai PCL.

Provide P/OCF
for Supalai PCL.

Provide P/FCFE
for Supalai PCL.

Provide P/B
for Supalai PCL.

Provide EV/S
for Supalai PCL.

Provide EV/GP
for Supalai PCL.

Provide EV/EBITDA
for Supalai PCL.

Provide EV/EBIT
for Supalai PCL.

Provide EV/OCF
for Supalai PCL.

Provide EV/FCFF
for Supalai PCL.

Provide EV/IC
for Supalai PCL.

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

What are the Revenue projections
for Supalai PCL?

How accurate were the past Revenue estimates
for Supalai PCL?

What are the Net Income projections
for Supalai PCL?

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

What are the EPS projections
for Supalai PCL?

How accurate were the past EPS estimates
for Supalai PCL?

What are the EBIT projections
for Supalai PCL?

How accurate were the past EBIT estimates
for Supalai PCL?

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

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

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

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

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

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

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

Show all profitability ratios
for Supalai PCL.

Provide ROE
for Supalai PCL.

Provide ROA
for Supalai PCL.

Provide ROIC
for Supalai PCL.

Provide ROCE
for Supalai PCL.

Provide Gross Margin
for Supalai PCL.

Provide Operating Margin
for Supalai PCL.

Provide Net Margin
for Supalai PCL.

Provide FCF Margin
for Supalai PCL.

Show all solvency ratios
for Supalai PCL.

Provide D/E Ratio
for Supalai PCL.

Provide D/A Ratio
for Supalai PCL.

Provide Interest Coverage Ratio
for Supalai PCL.

Provide Altman Z-Score Ratio
for Supalai PCL.

Provide Quick Ratio
for Supalai PCL.

Provide Current Ratio
for Supalai PCL.

Provide Cash Ratio
for Supalai PCL.

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

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

What is the current Free Cash Flow
of Supalai PCL?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Supalai PCL

Current Assets 83B
Cash & Short-Term Investments 6.6B
Receivables 118.2m
Other Current Assets 76.2B
Non-Current Assets 7.8B
Long-Term Investments 5.7B
PP&E 386.5m
Intangibles 160.5m
Other Non-Current Assets 1.5B
Current Liabilities 27.9B
Accounts Payable 3.4B
Accrued Liabilities 216.5m
Short-Term Debt 5B
Other Current Liabilities 19.4B
Non-Current Liabilities 11.4B
Long-Term Debt 9.7B
Other Non-Current Liabilities 1.8B
Efficiency

Earnings Waterfall
Supalai PCL

Revenue
30B THB
Cost of Revenue
-19.4B THB
Gross Profit
10.7B THB
Operating Expenses
-3.3B THB
Operating Income
7.4B THB
Other Expenses
-1.9B THB
Net Income
5.5B THB

Free Cash Flow Analysis
Supalai PCL

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

SPALI Profitability Score
Profitability Due Diligence

Supalai PCL's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Net Income
Positive 3-Years Revenue Growth
57/100
Profitability
Score

Supalai PCL's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

SPALI Solvency Score
Solvency Due Diligence

Supalai PCL's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
High Interest Coverage
Long-Term Solvency
67/100
Solvency
Score

Supalai PCL's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SPALI Price Targets Summary
Supalai PCL

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

According to Wall Street analysts, the average 1-year price target for SPALI is 21.4 THB with a low forecast of 17.78 THB and a high forecast of 26.25 THB.

Lowest
Price Target
17.78 THB
12% Downside
Average
Price Target
21.4 THB
6% Upside
Highest
Price Target
26.25 THB
30% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for SPALI?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for SPALI 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 SPALI dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

SPALI Price
Supalai PCL

1M 1M
+20%
6M 6M
-3%
1Y 1Y
-3%
3Y 3Y
+9%
5Y 5Y
+41%
10Y 10Y
+17%
Annual Price Range
20.2
52w Low
N/A
52w High
21.3
Price Metrics
Average Annual Return 13.25%
Standard Deviation of Annual Returns 5.87%
Max Drawdown -100%
Shares Statistics
Market Capitalization 39.5B THB
Shares Outstanding 1 948 140 700
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Supalai PCL

Country

Thailand

Industry

N/A

Market Cap

39.5B THB

Dividend Yield

6.68%

Description

Supalai Public Co., Ltd. engages in developing residential and commercial properties. The company is headquartered in Bangkok, Bangkok Metropolis. The firm is in real estate development detached houses, townhouses, condominiums, office buildings, resorts and hotels. The firm operates two business segments: Real estate business and Hotel business and management. The firm owns and operates detached houses, duplex houses, townhouses, and condominiums. The Company’s projects include Supalai Bella Chaiyapruek, Supalai Primo Rangsit Khlong 2, Supalai Primo Koh Rien-Ayutthaya, Supalai Prime Rama 9, Supalai City Resort Phra Nangklao, Supalai Park Talat Phlu Station, Supalai City Resort Chaengwattana, Supalai Primo Rayong, Supalai Royal River 2 (Khon Kaen), Supalai Garden Ville Phitsanulok, Supalai Primo Chalong Phuket, Supalai Ville Pattaya, Supalai Pride Phitsanulok, Supalai Blizz Mahidol, Supalai Parkville Koh Rien Ayutthaya and Supalai Primo Koh Rien.

Contact

BANGKOK METROPOLIS
Bangkok
1011 Rama 3 Road, Chong Nonsi, Yan Nawa
+6627258888
www.supalai.com

IPO

1993-11-17

Employees

1 645

Officers

See Also

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

The intrinsic value of one SPALI stock under the Base Case scenario is 30.25 THB.

Is SPALI stock undervalued or overvalued?

Compared to the current market price of 20.2 THB, Supalai PCL is Undervalued by 33%.

Back to Top