As of 2025-05-15, the Intrinsic Value of Seafresh Industry PCL (CFRESH.BK) is 0.71 THB. This CFRESH.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.04 THB, the upside of Seafresh Industry PCL is -31.80%.
The range of the Intrinsic Value is (0.07) - 2.60 THB
Based on its market price of 1.04 THB and our intrinsic valuation, Seafresh Industry PCL (CFRESH.BK) is overvalued by 31.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.07) - 2.60 | 0.71 | -31.8% |
| DCF (Growth 10y) | 0.69 - 4.09 | 1.69 | 62.2% |
| DCF (EBITDA 5y) | (0.13) - 0.03 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 0.42 - 0.75 | 0.56 | -46.1% |
| Fair Value | -0.44 - -0.44 | -0.44 | -142.28% |
| P/E | (0.47) - 0.43 | (0.08) | -107.4% |
| EV/EBITDA | (0.34) - (0.13) | (0.28) | -127.4% |
| EPV | 0.71 - 1.43 | 1.07 | 2.9% |
| DDM - Stable | (0.65) - (1.56) | (1.10) | -206.1% |
| DDM - Multi | 0.58 - 1.11 | 0.76 | -26.6% |
| Market Cap (mil) | 964.18 |
| Beta | 0.71 |
| Outstanding shares (mil) | 927.10 |
| Enterprise Value (mil) | 2,792.83 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.30% |
| Cost of Debt | 5.46% |
| WACC | 6.11% |