Thaifoods Group PCL
SET:TFG
Intrinsic Value
The intrinsic value of one TFG stock under the Base Case scenario is 10.04 THB. Compared to the current market price of 4.4 THB, Thaifoods Group PCL is Undervalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Thaifoods Group PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Thaifoods Group PCL
Balance Sheet Decomposition
Thaifoods Group PCL
Current Assets | 21.2B |
Cash & Short-Term Investments | 5.8B |
Receivables | 3.3B |
Other Current Assets | 12B |
Non-Current Assets | 25B |
Long-Term Investments | 391.4m |
PP&E | 21.6B |
Intangibles | 215.4m |
Other Non-Current Assets | 2.8B |
Free Cash Flow Analysis
Thaifoods Group PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Thaifoods Group PCL
Revenue
|
65.5B
THB
|
Cost of Revenue
|
-56.7B
THB
|
Gross Profit
|
8.8B
THB
|
Operating Expenses
|
-4B
THB
|
Operating Income
|
4.8B
THB
|
Other Expenses
|
-1.6B
THB
|
Net Income
|
3.1B
THB
|
TFG Profitability Score
Profitability Due Diligence
Thaifoods Group PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Thaifoods Group PCL's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
TFG Solvency Score
Solvency Due Diligence
Thaifoods Group PCL's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Score
Thaifoods Group PCL's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TFG Price Targets Summary
Thaifoods Group PCL
According to Wall Street analysts, the average 1-year price target for TFG is 5.32 THB with a low forecast of 4.14 THB and a high forecast of 6.3 THB.
Dividends
Current shareholder yield for TFG 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 TFG stock under the Base Case scenario is 10.04 THB.
Compared to the current market price of 4.4 THB, Thaifoods Group PCL is Undervalued by 56%.