What is the intrinsic value of BLAND.BK?

As of 2025-05-10, the Intrinsic Value of Bangkok Land PCL (BLAND.BK) is 0.26 THB. This BLAND.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.51 THB, the upside of Bangkok Land PCL is -49.90%.

The range of the Intrinsic Value is 0.09 - 2.53 THB

Is BLAND.BK undervalued or overvalued?

Based on its market price of 0.51 THB and our intrinsic valuation, Bangkok Land PCL (BLAND.BK) is overvalued by 49.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.09 - 2.53	0.26	-49.9%
DCF (Growth 10y)	0.13 - 2.82	0.31	-38.3%
DCF (EBITDA 5y)	0.50 - 0.88	0.68	32.4%
DCF (EBITDA 10y)	0.55 - 1.05	0.77	51.4%
Fair Value	0.40 - 0.40	0.40	-21.86%
P/E	0.58 - 0.84	0.66	29.4%
EV/EBITDA	0.49 - 1.15	0.72	41.9%
EPV	0.25 - 0.41	0.33	-35.6%
DDM - Stable	0.57 - 3.02	1.80	252.3%
DDM - Multi	0.98 - 3.99	1.57	207.5%