Clover Power Valuation

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

CV (THB0.22) is trading below our estimate of [[fair value]] (THB3.83)

Is CV 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-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

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

Below Fair Value: CV (THB0.22) is trading below our estimate of fair value (THB3.83)

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

Key Valuation Metric

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

Key metric: As CV is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for CV. This is calculated by dividing CV's market cap by their current revenue.
What is CV's PS Ratio?
PS Ratio	0.6x
Sales	฿599.99m
Market Cap	฿376.16m

CV 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	4.2x
Enterprise Value/EBITDA	-10.1x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does CV's PS Ratio compare to its peers?

The above table shows the PS ratio for CV vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	2.9x
GREEN Green Resources	7.4x	n/a	฿883.5m
TSE Thai Solar Energy	1.6x	n/a	฿2.0b
EP Eastern Power Group	1.9x	n/a	฿1.7b
PRIME Prime Road Power	0.7x	n/a	฿936.0m
CV Clover Power	0.6x	n/a	฿376.2m

Price-To-Sales vs Peers: CV is good value based on its Price-To-Sales Ratio (0.6x) compared to the peer average (2.9x).

Price to Sales Ratio vs Industry

How does CV's PS Ratio compare vs other companies in the TH Renewable Energy Industry?

0 Companies	Price / Sales	Estimated Growth	Market Cap

No more companies available in this PS range

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: CV is good value based on its Price-To-Sales Ratio (0.6x) compared to the TH Renewable Energy industry average (2x).

Price to Sales Ratio vs Fair Ratio

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

CV PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.6x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate CV's Price-To-Sales 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

Scan Inter

฿2.9b

Primarily engages in trading natural gas through vehicle service stations in Thailand.

SCN-W1-R

฿0.30

-3.2%

n/a

TPC Power Holding

฿3.4b

Generates and distributes electricity from renewable energy in Thailand.

TPCH-F

฿6.92

n/a

Electricity Generating

฿61.9b

Generates and sells electricity to government sector and industrial users primarily in Thailand, Laos, the Philippines, Indonesia, Australia, South Korea, Taiwan, and the United States.

EGCO-R

฿117.50

4.9%

-8.2%