As of 2025-05-14, the Intrinsic Value of Cal-Comp Electronics Thailand PCL (CCET.BK) is 10.31 THB. This CCET.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.05 THB, the upside of Cal-Comp Electronics Thailand PCL is 46.30%.
The range of the Intrinsic Value is 7.52 - 15.65 THB
Based on its market price of 7.05 THB and our intrinsic valuation, Cal-Comp Electronics Thailand PCL (CCET.BK) is undervalued by 46.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.52 - 15.65 | 10.31 | 46.3% |
| DCF (Growth 10y) | 12.10 - 23.76 | 16.13 | 128.9% |
| DCF (EBITDA 5y) | 11.14 - 20.62 | 14.41 | 104.4% |
| DCF (EBITDA 10y) | 14.96 - 27.62 | 19.40 | 175.2% |
| Fair Value | 6.23 - 6.23 | 6.23 | -11.68% |
| P/E | 3.19 - 6.02 | 4.38 | -37.9% |
| EV/EBITDA | 2.83 - 7.49 | 5.10 | -27.7% |
| EPV | (0.54) - (0.30) | (0.42) | -106.0% |
| DDM - Stable | 1.41 - 3.35 | 2.38 | -66.2% |
| DDM - Multi | 7.76 - 14.12 | 10.00 | 41.8% |
| Market Cap (mil) | 73,672.50 |
| Beta | 1.43 |
| Outstanding shares (mil) | 10,450.00 |
| Enterprise Value (mil) | 86,853.30 |
| Market risk premium | 7.44% |
| Cost of Equity | 11.52% |
| Cost of Debt | 4.26% |
| WACC | 9.72% |