Halcyon Technology Valuation

Q: What is the Fair Price of HTECH when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

HTECH (THB4.04) is trading below our estimate of [[fair value]] (THB5.95)

Is HTECH undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of HTECH when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: HTECH (THB4.04) is trading below our estimate of fair value (THB5.95)

Significantly Below Fair Value: HTECH is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for HTECH?

Key metric: As HTECH is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for HTECH. This is calculated by dividing HTECH's market cap by their current earnings.
What is HTECH's PE Ratio?
PE Ratio	15x
Earnings	฿80.76m
Market Cap	฿1.21b

HTECH key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.9x
Enterprise Value/EBITDA	4.4x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does HTECH's PE Ratio compare to its peers?

The above table shows the PE ratio for HTECH vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	18.9x
FTE Firetrade Engineering	8.6x	n/a	฿1.0b
BM Bangkok Sheet Metal	31.2x	n/a	฿1.8b
APCS Asia Precision	28.4x	n/a	฿1.3b
GTB Getabec	7.4x	n/a	฿691.2m
HTECH Halcyon Technology	15x	n/a	฿1.2b

Price-To-Earnings vs Peers: HTECH is good value based on its Price-To-Earnings Ratio (15x) compared to the peer average (18.9x).

Price to Earnings Ratio vs Industry

How does HTECH's PE Ratio compare vs other companies in the Asian Machinery Industry?

20 Companies	Price / Earnings	Estimated Growth	Market Cap

20 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: HTECH is good value based on its Price-To-Earnings Ratio (15x) compared to the Asian Machinery industry average (22.7x).

Price to Earnings Ratio vs Fair Ratio

What is HTECH's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

HTECH PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	15x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate HTECH's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

C.I. Group

฿180.6m

Manufactures and distributes air conditioning and refrigeration units and parts in Thailand and internationally.

CIG-W10-R

฿0.05

25.0%

Saha-Union

฿9.1b

Invests in plastic, rubber and metal, chemicals, trading, energy, real estate, and hotel businesses.

SUC

฿31.25

1.6%

Eastern Technical Engineering

฿532.0m

Together with its subsidiary, provides installation services for electricity transmission and telecommunication networks primarily in Thailand.

ETE

฿0.95

1.1%

4.4%