A Look At The Intrinsic Value Of Thai Beverage Public Company Limited (SGX:Y92)
With S$0.47 share price, Thai Beverage appears to be trading close to its estimated fair value
The ฿0.63 analyst price target for Y92 is 21% more than our estimate of fair value
Does the June share price for Thai Beverage Public Company Limited (SGX:Y92) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by estimating the company's future cash flows and discounting them to their present value. This will be done using the Discounted Cash Flow (DCF) model. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.
We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.
AI is about to change healthcare. These 20 stocks are working on everything from early diagnostics to drug discovery. The best part - they are all under $10bn in marketcap - there is still time to get in early.
We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.
Generally we assume that a dollar today is more valuable than a dollar in the future, and so the sum of these future cash flows is then discounted to today's value:
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
Levered FCF (THB, Millions)
฿44.2b
฿39.1b
฿40.9b
฿22.4b
฿19.8b
฿18.4b
฿17.6b
฿17.1b
฿17.0b
฿17.0b
Growth Rate Estimate Source
Analyst x4
Analyst x4
Analyst x4
Analyst x1
Est @ -11.47%
Est @ -7.32%
Est @ -4.42%
Est @ -2.38%
Est @ -0.96%
Est @ 0.04%
Present Value (THB, Millions) Discounted @ 7.9%
฿41.0k
฿33.6k
฿32.5k
฿16.5k
฿13.6k
฿11.7k
฿10.3k
฿9.3k
฿8.6k
฿8.0k
("Est" = FCF growth rate estimated by Simply Wall St)Present Value of 10-year Cash Flow (PVCF) = ฿185b
After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (2.4%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 7.9%.
Terminal Value (TV)= FCF2034 × (1 + g) ÷ (r – g) = ฿17b× (1 + 2.4%) ÷ (7.9%– 2.4%) = ฿315b
Present Value of Terminal Value (PVTV)= TV / (1 + r)10= ฿315b÷ ( 1 + 7.9%)10= ฿147b
The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is ฿332b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of S$0.5, the company appears about fair value at a 10% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.
Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Thai Beverage as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 7.9%, which is based on a levered beta of 0.856. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.
See our latest analysis for Thai Beverage
Strength
Debt is well covered by earnings.
Dividends are covered by earnings and cash flows.
Weakness
Earnings growth over the past year underperformed the Beverage industry.
Dividend is low compared to the top 25% of dividend payers in the Beverage market.
Opportunity
Annual revenue is forecast to grow faster than the Singaporean market.
Current share price is below our estimate of fair value.
Threat
Debt is not well covered by operating cash flow.
Annual earnings are forecast to grow slower than the Singaporean market.
Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. DCF models are not the be-all and end-all of investment valuation. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Thai Beverage, there are three fundamental elements you should consider:
Risks: We feel that you should assess the 2 warning signs for Thai Beverage (1 is potentially serious!) we've flagged before making an investment in the company.
Future Earnings: How does Y92's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.
Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!
PS. Simply Wall St updates its DCF calculation for every Singaporean stock every day, so if you want to find the intrinsic value of any other stock just search here.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Try Our AI Features
Explore what Daily8 AI can do for you:
Comments
No comments yet...
Related Articles
Yahoo
25 minutes ago
- Yahoo
Broadcom launches Jericho chip to advance AI data center networks
By Max A. Cherney SAN FRANCISCO (Reuters) -Broadcom's silicon division launched its next-generation Jericho networking chip on Monday, which is designed to connect data centers over 60 miles (96.5 km) apart and speed artificial intelligence computation. The company's Jericho4 introduces and improves several features that increase the amount of networking traffic speeding across large networks that operate inside and between data centers. Building and deploying artificial intelligence has become more computationally intensive and requires stringing together thousands of graphics processors (GPUs). Cloud computing companies such as Microsoft and Amazon require faster, more sophisticated networking chips to ensure data moves efficiently. Security when transferring data beyond the physical walls of a data center is crucial for cloud companies because of the potential attacks that could intercept it ahead of reaching its destination. Broadcom's engineers designed the Jericho chips to be deployed at a massive scale, and a single system can encompass roughly 4,500 chips, according to Ram Velaga, senior vice president and general manager of Broadcom's Core Switching Group. To help mitigate issues around network congestion, the Jericho4 chips use the same high-bandwidth memory (HBM) designers such as Nvidia and AMD use for their AI processors. It's necessary because of the volume of data that needs to be stuffed into memory at any given moment of operation. "The switch is actually holding that traffic (in memory) till the congestion frees up," Velaga said. "It means you need to have a lot of memory on the chip." The longer the distance the data must travel from the chip to its destination, the more memory designers must include in the chip as well. In addition to performance improvements, the Jericho4 also beefs up security by encrypting data. Broadcom opted to use TSMC's three nanometer process for the Jericho4.
Bloomberg
28 minutes ago
- Bloomberg
Broadcom Chip to Help Power AI by Linking Up Smaller Data Centers
The age of ever-bigger AI data centers is leaving cloud companies with a question: What do with older, smaller facilities? Broadcom Inc. is offering a possible answer, at least for operations located with some proximity. A new version of its Jericho networking chip announced Monday can transfer larger volumes of data at higher speeds. That means customers can link up several smaller data centers to create one big system for developing or running AI models, said Ram Velaga, senior vice president and general manager of the company's core switching group.
Yahoo
an hour ago
- Yahoo
Why AI Stock Broadcom Was Rising on Monday
Key Points It was flagged as a top stock by a global bank's analyst team. The researcher believes the company is an outlier for its growth and the quality of its operations. 10 stocks we like better than Broadcom › Broadcom (NASDAQ: AVGO), the specialty chip company that's at the forefront of the artificial intelligence (AI) revolution, was outpacing many other companies on the stock market Monday. Its shares were trading nearly 3% higher in late-session activity thanks in no small part to inclusion on an elite list compiled by a researcher. By contrast, the S&P 500 index was only up by 1.3% at that point. Making an elite list That morning, UBS selected 15 out of 85 stocks filtered by its proprietary screener to be top picks. Specifically, it feels that such picks are in the upper 25% of companies in their peer group in terms of growth and the quality of their operations. One of them was Broadcom, which in terms of market capitalization is the No. 2 out of the chosen stocks (first place belonged to Google parent Alphabet). Broadcom is on many analyst and investor watch lists due to its position as a key supplier of the chips that power AI functionalities. There is a deep, almost inexhaustible demand for such technology at the moment, and that's helping to power the company's fundamentals notably higher. A tech trend that really has legs We shouldn't count on that trend sputtering or even slowing down to much of an extent. Late last year CEO Hock Tan opined that the thirst for AI could drive the processor market for that segment to $60 billion and $90 billion in sales within a few short years. Considering that Broadcom's already-impressive take from such goods was slightly over $12 billion, it's standing in front of a huge opportunity. Should you buy stock in Broadcom right now? Before you buy stock in Broadcom, consider this: The Motley Fool Stock Advisor analyst team just identified what they believe are the for investors to buy now… and Broadcom wasn't one of them. The 10 stocks that made the cut could produce monster returns in the coming years. Consider when Netflix made this list on December 17, 2004... if you invested $1,000 at the time of our recommendation, you'd have $624,823!* Or when Nvidia made this list on April 15, 2005... if you invested $1,000 at the time of our recommendation, you'd have $1,064,820!* Now, it's worth noting Stock Advisor's total average return is 1,019% — a market-crushing outperformance compared to 178% for the S&P 500. Don't miss out on the latest top 10 list, available when you join Stock Advisor. See the 10 stocks » *Stock Advisor returns as of August 4, 2025 Eric Volkman has no position in any of the stocks mentioned. The Motley Fool has positions in and recommends Alphabet. The Motley Fool recommends Broadcom. The Motley Fool has a disclosure policy. Why AI Stock Broadcom Was Rising on Monday was originally published by The Motley Fool Error in retrieving data Sign in to access your portfolio Error in retrieving data Error in retrieving data Error in retrieving data Error in retrieving data
