WHAUP Intrinsic Valuation and Fundamental Analysis - Wha Utilities and Power PCL - Alpha Spread
W

Wha Utilities and Power PCL
SET:WHAUP

Watchlist Manager
Wha Utilities and Power PCL
SET:WHAUP
Watchlist
Price: 4.64 THB 0.87% Market Closed
Market Cap: 17.7B THB
Have any thoughts about
Wha Utilities and Power PCL?
Write Note

Intrinsic Value

The intrinsic value of one WHAUP stock under the Base Case scenario is 7.38 THB. Compared to the current market price of 4.64 THB, Wha Utilities and Power PCL is Undervalued by 37%.

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

WHAUP Intrinsic Value
7.38 THB
Undervaluation 37%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case

Valuation Backtest
Wha Utilities and Power PCL

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

Run backtest to discover the historical profit from buying and selling WHAUP 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 WHAUP?
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 Wha Utilities and Power PCL

Provide an overview of the primary business activities
of Wha Utilities and Power PCL.

What unique competitive advantages
does Wha Utilities and Power PCL hold over its rivals?

What risks and challenges
does Wha Utilities and Power PCL face in the near future?

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

Show all valuation multiples
for Wha Utilities and Power PCL.

Provide P/S
for Wha Utilities and Power PCL.

Provide P/E
for Wha Utilities and Power PCL.

Provide P/OCF
for Wha Utilities and Power PCL.

Provide P/FCFE
for Wha Utilities and Power PCL.

Provide P/B
for Wha Utilities and Power PCL.

Provide EV/S
for Wha Utilities and Power PCL.

Provide EV/GP
for Wha Utilities and Power PCL.

Provide EV/EBITDA
for Wha Utilities and Power PCL.

Provide EV/EBIT
for Wha Utilities and Power PCL.

Provide EV/OCF
for Wha Utilities and Power PCL.

Provide EV/FCFF
for Wha Utilities and Power PCL.

Provide EV/IC
for Wha Utilities and Power PCL.

Show me price targets
for Wha Utilities and Power PCL made by professional analysts.

What are the Revenue projections
for Wha Utilities and Power PCL?

How accurate were the past Revenue estimates
for Wha Utilities and Power PCL?

What are the Net Income projections
for Wha Utilities and Power PCL?

How accurate were the past Net Income estimates
for Wha Utilities and Power PCL?

What are the EPS projections
for Wha Utilities and Power PCL?

How accurate were the past EPS estimates
for Wha Utilities and Power PCL?

What are the EBIT projections
for Wha Utilities and Power PCL?

How accurate were the past EBIT estimates
for Wha Utilities and Power PCL?

Compare the revenue forecasts
for Wha Utilities and Power PCL with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Wha Utilities and Power PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Wha Utilities and Power PCL against its competitors.

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

Compare the P/E ratios
of Wha Utilities and Power PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Wha Utilities and Power PCL with its peers.

Analyze the financial leverage
of Wha Utilities and Power PCL compared to its main competitors.

Show all profitability ratios
for Wha Utilities and Power PCL.

Provide ROE
for Wha Utilities and Power PCL.

Provide ROA
for Wha Utilities and Power PCL.

Provide ROIC
for Wha Utilities and Power PCL.

Provide ROCE
for Wha Utilities and Power PCL.

Provide Gross Margin
for Wha Utilities and Power PCL.

Provide Operating Margin
for Wha Utilities and Power PCL.

Provide Net Margin
for Wha Utilities and Power PCL.

Provide FCF Margin
for Wha Utilities and Power PCL.

Show all solvency ratios
for Wha Utilities and Power PCL.

Provide D/E Ratio
for Wha Utilities and Power PCL.

Provide D/A Ratio
for Wha Utilities and Power PCL.

Provide Interest Coverage Ratio
for Wha Utilities and Power PCL.

Provide Altman Z-Score Ratio
for Wha Utilities and Power PCL.

Provide Quick Ratio
for Wha Utilities and Power PCL.

Provide Current Ratio
for Wha Utilities and Power PCL.

Provide Cash Ratio
for Wha Utilities and Power PCL.

What is the historical Revenue growth
over the last 5 years for Wha Utilities and Power PCL?

What is the historical Net Income growth
over the last 5 years for Wha Utilities and Power PCL?

What is the current Free Cash Flow
of Wha Utilities and Power PCL?

Discuss the annual earnings per share (EPS)
trend over the past five years for Wha Utilities and Power PCL.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Wha Utilities and Power PCL

Current Assets 2B
Cash & Short-Term Investments 1.2B
Receivables 570.3m
Other Current Assets 234.5m
Non-Current Assets 28.4B
Long-Term Investments 15.3B
PP&E 8.3B
Intangibles 4.6B
Other Non-Current Assets 273.2m
Current Liabilities 6.4B
Accounts Payable 436.7m
Accrued Liabilities 83.9m
Short-Term Debt 600m
Other Current Liabilities 5.3B
Non-Current Liabilities 10.4B
Long-Term Debt 9.9B
Other Non-Current Liabilities 506.1m
Efficiency

Earnings Waterfall
Wha Utilities and Power PCL

Revenue
2.8B THB
Cost of Revenue
-1.8B THB
Gross Profit
1B THB
Operating Expenses
-124.3m THB
Operating Income
876.5m THB
Other Expenses
819.2m THB
Net Income
1.7B THB

Free Cash Flow Analysis
Wha Utilities and Power PCL

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

WHAUP Profitability Score
Profitability Due Diligence

Wha Utilities and Power PCL's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Positive Net Income
Positive Gross Profit
Positive Operating Income
Positive Free Cash Flow
57/100
Profitability
Score

Wha Utilities and Power PCL's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

WHAUP Solvency Score
Solvency Due Diligence

Wha Utilities and Power PCL's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
26/100
Solvency
Score

Wha Utilities and Power PCL's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WHAUP Price Targets Summary
Wha Utilities and Power PCL

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

According to Wall Street analysts, the average 1-year price target for WHAUP is 5.36 THB with a low forecast of 5.1 THB and a high forecast of 5.78 THB.

Lowest
Price Target
5.1 THB
10% Upside
Average
Price Target
5.36 THB
15% Upside
Highest
Price Target
5.78 THB
24% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for WHAUP?

Click here to dive deeper.

Shareholder Yield

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

Click here to dive deeper.

WHAUP Price
Wha Utilities and Power PCL

1M 1M
+20%
6M 6M
+13%
1Y 1Y
+18%
3Y 3Y
+21%
5Y 5Y
-15%
10Y 10Y
+15%
Annual Price Range
4.64
52w Low
3.6
52w High
4.64
Price Metrics
Average Annual Return -6.77%
Standard Deviation of Annual Returns 12.9%
Max Drawdown -50%
Shares Statistics
Market Capitalization 17.7B THB
Shares Outstanding 3 824 999 936
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Wha Utilities and Power PCL

Country

Thailand

Industry

Utilities

Market Cap

17.7B THB

Dividend Yield

5.44%

Description

WHA Utilities & Power Public Co. Ltd. engages in the provision and supply of industrial water, waste water treatment, and utilities infrastructure. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2017-04-10. The firm is engaged in producing and distributing industrial water, providing wastewater treatment services in an industrial estate, operating the solar power business, and investing in the water and power business. The firm operates through four segments: Water business, Power business, Water business, and Holding company. The Company’s business relates to the utility business, which is engaged in procurement and distribution of raw water, production and distribution of industrial water, including other specific industrial water such as Demineralized water, and providing wastewater treatment services to operators in industrial estates and industrial lands; and power business which offers solar rooftop energy and waste to energy. The company also offers WHA natural gas distribution projects.

Contact

BANGKOK METROPOLIS
Bangkok
777 WHA TOWER, 22nd Floor, Unit 2203-2205, Moo 13, Debaratna Road (Bangna-Trad) KM.7, Bang Kaeo, Bang Phli, Samut Prakarn
+6627199559
www.wha-up.com

IPO

2017-04-10

Employees

144

Officers

See Also

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

The intrinsic value of one WHAUP stock under the Base Case scenario is 7.38 THB.

Is WHAUP stock undervalued or overvalued?

Compared to the current market price of 4.64 THB, Wha Utilities and Power PCL is Undervalued by 37%.

Back to Top