As of 2025-07-03, the Intrinsic Value of Bangchak Corporation PCL (BCP.BK) is 80.78 THB. This BCP.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.00 THB, the upside of Bangchak Corporation PCL is 160.60%.
The range of the Intrinsic Value is 43.44 - 149.40 THB
Based on its market price of 31.00 THB and our intrinsic valuation, Bangchak Corporation PCL (BCP.BK) is undervalued by 160.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.44 - 149.40 | 80.78 | 160.6% |
| DCF (Growth 10y) | 28.31 - 109.77 | 57.23 | 84.6% |
| DCF (EBITDA 5y) | 38.94 - 150.99 | 82.42 | 165.9% |
| DCF (EBITDA 10y) | 44.04 - 155.38 | 86.46 | 178.9% |
| Fair Value | 6.76 - 6.76 | 6.76 | -78.18% |
| P/E | 21.32 - 53.98 | 34.55 | 11.4% |
| EV/EBITDA | 27.75 - 130.86 | 52.49 | 69.3% |
| EPV | 77.94 - 151.58 | 114.76 | 270.2% |
| DDM - Stable | 4.13 - 9.85 | 6.99 | -77.4% |
| DDM - Multi | 19.68 - 42.51 | 27.48 | -11.3% |
| Market Cap (mil) | 42,684.52 |
| Beta | 1.10 |
| Outstanding shares (mil) | 1,376.92 |
| Enterprise Value (mil) | 152,733.52 |
| Market risk premium | 7.44% |
| Cost of Equity | 18.14% |
| Cost of Debt | 4.38% |
| WACC | 6.14% |