Xspring Capital PCL
SET:XPG
Intrinsic Value
The intrinsic value of one XPG stock under the Base Case scenario is 1.22 THB. Compared to the current market price of 0.81 THB, Xspring Capital PCL is Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Xspring Capital PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Xspring Capital PCL
Balance Sheet Decomposition
Xspring Capital PCL
Current Assets | 6.8B |
Cash & Short-Term Investments | 1.9B |
Receivables | 4.3B |
Other Current Assets | 625.1m |
Non-Current Assets | 5.5B |
Long-Term Investments | 3.8B |
PP&E | 59.8m |
Intangibles | 232.8m |
Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Xspring Capital PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Xspring Capital PCL
Revenue
|
881.8m
THB
|
Cost of Revenue
|
-49.8m
THB
|
Gross Profit
|
832m
THB
|
Operating Expenses
|
-633.7m
THB
|
Operating Income
|
198.3m
THB
|
Other Expenses
|
-37.4m
THB
|
Net Income
|
160.8m
THB
|
XPG Profitability Score
Profitability Due Diligence
Xspring Capital PCL's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Score
Xspring Capital PCL's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
XPG Solvency Score
Solvency Due Diligence
Xspring Capital PCL's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Xspring Capital PCL's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XPG Price Targets Summary
Xspring Capital PCL
Dividends
Current shareholder yield for XPG 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 XPG stock under the Base Case scenario is 1.22 THB.
Compared to the current market price of 0.81 THB, Xspring Capital PCL is Undervalued by 34%.