Thai Solar Energy Valuation

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

TSE (THB0.93) is trading below our estimate of [[fair value]] (THB1.68)

Is TSE 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 TSE when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: TSE (THB0.93) is trading below our estimate of fair value (THB1.68)

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

Key Valuation Metric

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

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

The above table shows the Price to Sales ratio for TSE. This is calculated by dividing TSE's market cap by their current revenue.
What is TSE's PS Ratio?
PS Ratio	1.6x
Sales	฿1.24b
Market Cap	฿1.97b

TSE 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	4.5x
Enterprise Value/EBITDA	-15.2x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

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

The above table shows the PS ratio for TSE 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	3.9x
TPCH TPC Power Holding	0.9x	n/a	฿2.1b
EP Eastern Power Group	1.9x	n/a	฿1.7b
ETC Earth Tech Environment	5.7x	n/a	฿4.3b
GREEN Green Resources	7.4x	n/a	฿883.5m
TSE Thai Solar Energy	1.6x	n/a	฿2.0b

Price-To-Sales vs Peers: TSE is good value based on its Price-To-Sales Ratio (1.6x) compared to the peer average (3.9x).

Price to Sales Ratio vs Industry

How does TSE'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: TSE is good value based on its Price-To-Sales Ratio (1.6x) compared to the TH Renewable Energy industry average (2x).

Price to Sales Ratio vs Fair Ratio

What is TSE'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.

TSE PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	1.6x
Fair PS Ratio	n/a

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

TPC Power Holding

฿3.4b

Generates and distributes electricity from renewable energy in Thailand.

TPCH-F

฿6.92

n/a

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

Clover Power

฿376.2m

Engages in the generation and sale of electricity in Thailand, Australia, and Vietnam.

฿0.22

4.8%

-59.3%