SPRIME Intrinsic Valuation and Fundamental Analysis - S Prime Growth Leasehold REIT - Alpha Spread
S

S Prime Growth Leasehold REIT
SET:SPRIME

Watchlist Manager
S Prime Growth Leasehold REIT
SET:SPRIME
Watchlist
Price: 4.18 THB -1.88% Market Closed
Market Cap: 1.9B THB
Have any thoughts about
S Prime Growth Leasehold REIT?
Write Note

Intrinsic Value

The intrinsic value of one SPRIME stock under the Base Case scenario is 9.37 THB. Compared to the current market price of 4.18 THB, S Prime Growth Leasehold REIT is Undervalued by 55%.

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

SPRIME Intrinsic Value
9.37 THB
Undervaluation 55%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case

Valuation Backtest
S Prime Growth Leasehold REIT

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling SPRIME based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about SPRIME?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

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

Select up to 3 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 S Prime Growth Leasehold REIT

Provide an overview of the primary business activities
of S Prime Growth Leasehold REIT.

What unique competitive advantages
does S Prime Growth Leasehold REIT hold over its rivals?

What risks and challenges
does S Prime Growth Leasehold REIT face in the near future?

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

Show all valuation multiples
for S Prime Growth Leasehold REIT.

Provide P/S
for S Prime Growth Leasehold REIT.

Provide P/E
for S Prime Growth Leasehold REIT.

Provide P/OCF
for S Prime Growth Leasehold REIT.

Provide P/FCFE
for S Prime Growth Leasehold REIT.

Provide P/B
for S Prime Growth Leasehold REIT.

Provide EV/S
for S Prime Growth Leasehold REIT.

Provide EV/GP
for S Prime Growth Leasehold REIT.

Provide EV/EBITDA
for S Prime Growth Leasehold REIT.

Provide EV/EBIT
for S Prime Growth Leasehold REIT.

Provide EV/OCF
for S Prime Growth Leasehold REIT.

Provide EV/FCFF
for S Prime Growth Leasehold REIT.

Provide EV/IC
for S Prime Growth Leasehold REIT.

Show me price targets
for S Prime Growth Leasehold REIT made by professional analysts.

What are the Revenue projections
for S Prime Growth Leasehold REIT?

How accurate were the past Revenue estimates
for S Prime Growth Leasehold REIT?

What are the Net Income projections
for S Prime Growth Leasehold REIT?

How accurate were the past Net Income estimates
for S Prime Growth Leasehold REIT?

What are the EPS projections
for S Prime Growth Leasehold REIT?

How accurate were the past EPS estimates
for S Prime Growth Leasehold REIT?

What are the EBIT projections
for S Prime Growth Leasehold REIT?

How accurate were the past EBIT estimates
for S Prime Growth Leasehold REIT?

Compare the revenue forecasts
for S Prime Growth Leasehold REIT with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of S Prime Growth Leasehold REIT and its key competitors using the latest financial data.

Compare historical revenue growth rates
of S Prime Growth Leasehold REIT against its competitors.

Analyze the profit margins
(gross, operating, and net) of S Prime Growth Leasehold REIT compared to its peers.

Compare the P/E ratios
of S Prime Growth Leasehold REIT against its peers.

Discuss the investment returns and shareholder value creation
comparing S Prime Growth Leasehold REIT with its peers.

Analyze the financial leverage
of S Prime Growth Leasehold REIT compared to its main competitors.

Show all profitability ratios
for S Prime Growth Leasehold REIT.

Provide ROE
for S Prime Growth Leasehold REIT.

Provide ROA
for S Prime Growth Leasehold REIT.

Provide ROIC
for S Prime Growth Leasehold REIT.

Provide ROCE
for S Prime Growth Leasehold REIT.

Provide Gross Margin
for S Prime Growth Leasehold REIT.

Provide Operating Margin
for S Prime Growth Leasehold REIT.

Provide Net Margin
for S Prime Growth Leasehold REIT.

Provide FCF Margin
for S Prime Growth Leasehold REIT.

Show all solvency ratios
for S Prime Growth Leasehold REIT.

Provide D/E Ratio
for S Prime Growth Leasehold REIT.

Provide D/A Ratio
for S Prime Growth Leasehold REIT.

Provide Interest Coverage Ratio
for S Prime Growth Leasehold REIT.

Provide Altman Z-Score Ratio
for S Prime Growth Leasehold REIT.

Provide Quick Ratio
for S Prime Growth Leasehold REIT.

Provide Current Ratio
for S Prime Growth Leasehold REIT.

Provide Cash Ratio
for S Prime Growth Leasehold REIT.

What is the historical Revenue growth
over the last 5 years for S Prime Growth Leasehold REIT?

What is the historical Net Income growth
over the last 5 years for S Prime Growth Leasehold REIT?

What is the current Free Cash Flow
of S Prime Growth Leasehold REIT?

Discuss the annual earnings per share (EPS)
trend over the past five years for S Prime Growth Leasehold REIT.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
S Prime Growth Leasehold REIT

Current Assets 131.2m
Cash & Short-Term Investments 93.6m
Receivables 37.6m
Non-Current Assets 6.1B
Long-Term Investments 6.1B
Other Non-Current Assets 10.9m
Current Liabilities 148.7m
Accounts Payable 39.7m
Other Current Liabilities 109m
Non-Current Liabilities 1.4B
Long-Term Debt 1.4B
Other Non-Current Liabilities 31.2m
Efficiency

Earnings Waterfall
S Prime Growth Leasehold REIT

Revenue
519.4m THB
Cost of Revenue
-170.9m THB
Gross Profit
348.6m THB
Operating Expenses
-10.5m THB
Operating Income
338.1m THB
Other Expenses
-50.8m THB
Net Income
287.3m THB

Free Cash Flow Analysis
S Prime Growth Leasehold REIT

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

SPRIME Profitability Score
Profitability Due Diligence

S Prime Growth Leasehold REIT's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

64/100
Profitability
Score

S Prime Growth Leasehold REIT's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

SPRIME Solvency Score
Solvency Due Diligence

S Prime Growth Leasehold REIT's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
41/100
Solvency
Score

S Prime Growth Leasehold REIT's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SPRIME Price Targets Summary
S Prime Growth Leasehold REIT

There are no price targets for SPRIME.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for SPRIME?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Oct 5, 2024
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Want to learn more about SPRIME dividends?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for SPRIME 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
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

S Prime Growth Leasehold REIT

Country

Thailand

Industry

N/A

Market Cap

1.9B THB

Dividend Yield

12.92%

Description

S Prime Growth Leasehold Real Estate Investment Trust, engages in the business of real estate. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2019-01-23. The Trust’s objective is to seek funds from investors, investing mostly in property or property leasehold rights and generating benefit from such properties including to improve, alter, develop, or dispose other assets in which the Trust invest or possess whatsoever lease, sub-lease or sale or other process for the benefit of the property and create the revenue and return to the Trust and the unitholders. The Trust operates in business, which is the investment in property and conducts its business only one property in Thailand. The Trust leasehold in Suntowers Building project with the total area 118,828.00 square meters including office buildings and parking lots. The Trust is managed by S REIT Management Co., Ltd. (the REIT Manager), SCB Asset Management Company Limited acts as the Trustee and Max Future Co., Ltd. acts as the Property Manager.

Contact

BANGKOK METROPOLIS
Bangkok
Vibhavadi Rangsit Road, Chomphon Subdistrict, 123 Sun Tower A Building, 31st Floor
+66026176465
www.sprimegrowth.com

IPO

2019-01-23

Employees

-

Officers

See Also

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

The intrinsic value of one SPRIME stock under the Base Case scenario is 9.37 THB.

Is SPRIME stock undervalued or overvalued?

Compared to the current market price of 4.18 THB, S Prime Growth Leasehold REIT is Undervalued by 55%.

Back to Top