What is the intrinsic value of BOFFICE.BK?

As of 2026-04-03, the Intrinsic Value of Bhiraj Office Leasehold Real Estate Investment Trust (BOFFICE.BK) is 10.04 THB. This BOFFICE.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.20 THB, the upside of Bhiraj Office Leasehold Real Estate Investment Trust is 93.20%.

The range of the Intrinsic Value is 7.86 - 13.49 THB

Is BOFFICE.BK undervalued or overvalued?

Based on its market price of 5.20 THB and our intrinsic valuation, Bhiraj Office Leasehold Real Estate Investment Trust (BOFFICE.BK) is undervalued by 93.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	7.86 - 13.49	10.04	93.2%
DCF (Growth 10y)	8.89 - 14.57	11.10	113.5%
DCF (EBITDA 5y)	5.22 - 7.21	6.33	21.7%
DCF (EBITDA 10y)	6.79 - 9.16	8.03	54.4%
Fair Value	12.98 - 12.98	12.98	149.64%
P/E	5.09 - 8.26	6.00	15.4%
EV/EBITDA	3.16 - 4.87	4.16	-20.0%
EPV	6.08 - 8.78	7.43	42.9%
DDM - Stable	3.84 - 7.75	5.80	11.5%
DDM - Multi	4.93 - 7.23	5.83	12.1%