Taokaenoi Food & Marketing PCL
SET:TKN
Intrinsic Value
The intrinsic value of one TKN stock under the Base Case scenario is 2.76 THB. Compared to the current market price of 8.15 THB, Taokaenoi Food & Marketing PCL is Overvalued by 66%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Taokaenoi Food & Marketing PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Taokaenoi Food & Marketing PCL
Balance Sheet Decomposition
Taokaenoi Food & Marketing PCL
Current Assets | 4.4B |
Cash & Short-Term Investments | 3.2B |
Receivables | 1.2B |
Other Current Assets | 16.6m |
Non-Current Assets | 1.5B |
Long-Term Investments | 105m |
PP&E | 382.8m |
Intangibles | 367k |
Other Non-Current Assets | 1B |
Free Cash Flow Analysis
Taokaenoi Food & Marketing PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Taokaenoi Food & Marketing PCL
Revenue
|
1.3B
THB
|
Cost of Revenue
|
0
THB
|
Gross Profit
|
1.3B
THB
|
Operating Expenses
|
-1.3B
THB
|
Operating Income
|
-22.4m
THB
|
Other Expenses
|
6.5m
THB
|
Net Income
|
-15.9m
THB
|
TKN Profitability Score
Profitability Due Diligence
Taokaenoi Food & Marketing PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Taokaenoi Food & Marketing PCL's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
TKN Solvency Score
Solvency Due Diligence
Taokaenoi Food & Marketing PCL's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
Taokaenoi Food & Marketing PCL's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TKN Price Targets Summary
Taokaenoi Food & Marketing PCL
According to Wall Street analysts, the average 1-year price target for TKN is 10.03 THB with a low forecast of 7.07 THB and a high forecast of 12.08 THB.
Dividends
Current shareholder yield for TKN 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 TKN stock under the Base Case scenario is 2.76 THB.
Compared to the current market price of 8.15 THB, Taokaenoi Food & Marketing PCL is Overvalued by 66%.