AI.BK
Asian Insulators PCL
Price:  
3.28 
THB
Volume:  
92,900
Thailand | Oil, Gas & Consumable Fuels

AI.BK Intrinsic Value

190.5 %
Upside

What is the intrinsic value of AI.BK?

As of 2025-07-03, the Intrinsic Value of Asian Insulators PCL (AI.BK) is 9.53 THB. This AI.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.28 THB, the upside of Asian Insulators PCL is 190.5%.

The range of the Intrinsic Value is 7.99 - 12.01 THB.

Is AI.BK undervalued or overvalued?

Based on its market price of 3.28 THB and our intrinsic valuation, Asian Insulators PCL (AI.BK) is undervalued by 190.5%.

3.28 THB
Stock Price
9.53 THB
Intrinsic Value
Intrinsic Value Details

AI.BK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 7.99 - 12.01 9.53 190.5%
DCF (Growth Exit 10Y) 9.12 - 13.61 10.85 230.7%
DCF (EBITDA Exit 5Y) 6.68 - 10.81 8.28 152.6%
DCF (EBITDA Exit 10Y) 8.09 - 12.45 9.77 197.9%
Peter Lynch Fair Value 14.04 - 14.04 14.04 327.98%
P/E Multiples 3.17 - 7.82 4.78 45.8%
EV/EBITDA Multiples 4.93 - 9.01 5.84 78.1%
Earnings Power Value 4.57 - 6.11 5.34 62.8%
Dividend Discount Model - Stable 3.73 - 7.71 5.72 74.4%
Dividend Discount Model - Multi Stages 6.62 - 10.64 8.16 148.9%

AI.BK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)2,296
Beta0.58
Outstanding shares (mil)700
Enterprise Value (mil)1,822
Market risk premium7.9%
Cost of Equity9.05%
Cost of Debt12.35%
WACC9.1%