Minor International

Expansion Into Indonesia, Italy, And Australia Will Boost Future Performance

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

09 Feb 25

Updated

28 Nov 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-19.6%

7D

5.1%

Loading

1Y

-19.6%

7D

5.1%

You can edit this narrative until Nov 29 5:05 PM. Then, changes will post as Updates.

Author's Valuation

฿34.534.8% undervalued

AnalystConsensusTarget Fair Value

Shared on 28 Nov 25

Fair value Decreased 3.24%

MINT: Net Profit Margin Outlook Will Drive Rebound Despite Revenue Headwinds

Analysts have lowered their price target for Minor International from $35.66 to $34.50. This revision is based on updated expectations for both revenue growth and profit margin outlooks.

Shared on 01 May 25

Fair value Decreased 6.95%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Decreased 1.08%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 3.67%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Increased 1.57%

AnalystConsensusTarget has decreased revenue growth from 5.2% to 4.7% and increased future PE multiple from 23.3x to 26.4x.

AnalystConsensusTarget Fair Value

฿34.5

34.8% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

-0.68%

Hospitality revenue growth rate

0.50%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

14.95%

Calculation

฿12.93b

Earnings '28

x

23.07x

PE Ratio '28

=

฿298.24b

Market Cap '28

฿298.24b

Market Cap '28

/

5.67b

No. shares '28

=

฿52.60

Share Price '28

฿52.60 Share Price '28

Discounted to 2025 @ 15.10% p.a.

=

฿34.49

Fair Value '25