As of 2025-05-18, the Intrinsic Value of Advanced Info Service PCL (ADVANC.BK) is 215.07 THB. This ADVANC.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 289.00 THB, the upside of Advanced Info Service PCL is -25.60%.
The range of the Intrinsic Value is 128.18 - 490.62 THB
Based on its market price of 289.00 THB and our intrinsic valuation, Advanced Info Service PCL (ADVANC.BK) is overvalued by 25.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 128.18 - 490.62 | 215.07 | -25.6% |
| DCF (Growth 10y) | 138.71 - 475.88 | 220.48 | -23.7% |
| DCF (EBITDA 5y) | 132.72 - 215.43 | 165.96 | -42.6% |
| DCF (EBITDA 10y) | 140.00 - 234.79 | 178.17 | -38.3% |
| Fair Value | 62.55 - 62.55 | 62.55 | -78.36% |
| P/E | 230.56 - 298.49 | 264.15 | -8.6% |
| EV/EBITDA | 155.03 - 238.40 | 194.86 | -32.6% |
| EPV | 97.03 - 169.96 | 133.50 | -53.8% |
| DDM - Stable | 101.56 - 372.21 | 236.89 | -18.0% |
| DDM - Multi | 102.26 - 302.97 | 154.30 | -46.6% |
| Market Cap (mil) | 859,546.70 |
| Beta | 0.97 |
| Outstanding shares (mil) | 2,974.21 |
| Enterprise Value (mil) | 1,031,056.70 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.82% |
| Cost of Debt | 4.25% |
| WACC | 7.76% |