As of 2025-07-06, the Intrinsic Value of CH Karnchang PCL (CK.BK) is 0.81 THB. This CK.BK valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 11.20 THB, the upside of CH Karnchang PCL is -92.80%.
The range of the Intrinsic Value is (11.95) - 30.20 THB
Based on its market price of 11.20 THB and our intrinsic valuation, CH Karnchang PCL (CK.BK) is overvalued by 92.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (18.40) - 40.46 | (11.26) | -200.5% |
| DCF (Growth 10y) | (16.01) - 62.26 | (6.48) | -157.9% |
| DCF (EBITDA 5y) | (10.34) - 18.03 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (11.95) - 30.20 | 0.81 | -92.8% |
| Fair Value | 6.94 - 6.94 | 6.94 | -38.06% |
| P/E | 10.97 - 15.16 | 11.59 | 3.4% |
| EV/EBITDA | (17.28) - (10.00) | (14.11) | -226.0% |
| EPV | (25.25) - (20.05) | (22.65) | -302.2% |
| DDM - Stable | 2.71 - 10.51 | 6.61 | -41.0% |
| DDM - Multi | 6.75 - 25.73 | 11.30 | 0.9% |
| Market Cap (mil) | 18,971.68 |
| Beta | 1.50 |
| Outstanding shares (mil) | 1,693.90 |
| Enterprise Value (mil) | 65,150.48 |
| Market risk premium | 7.44% |
| Cost of Equity | 18.34% |
| Cost of Debt | 11.78% |
| WACC | 13.08% |