What is the intrinsic value of ARIP.BK?

As of 2025-07-17, the Intrinsic Value of ARIP PCL (ARIP.BK) is 0.55 THB. This ARIP.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.39 THB, the upside of ARIP PCL is 40.10%.

The range of the Intrinsic Value is 0.41 - 0.84 THB

Is ARIP.BK undervalued or overvalued?

Based on its market price of 0.39 THB and our intrinsic valuation, ARIP PCL (ARIP.BK) is undervalued by 40.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.41 - 0.84	0.55	40.1%
DCF (Growth 10y)	0.52 - 1.08	0.71	80.9%
DCF (EBITDA 5y)	0.37 - 0.71	0.55	42.1%
DCF (EBITDA 10y)	0.48 - 0.93	0.71	81.7%
Fair Value	0.47 - 0.47	0.47	21.45%
P/E	0.19 - 0.35	0.26	-32.9%
EV/EBITDA	0.21 - 0.43	0.32	-16.9%
EPV	0.24 - 0.38	0.31	-20.7%
DDM - Stable	0.17 - 0.46	0.31	-19.4%
DDM - Multi	0.44 - 0.97	0.61	56.1%