What is the intrinsic value of CNT.BK?

As of 2025-07-06, the Intrinsic Value of Christiani & Nielsen Thai PCL (CNT.BK) is 3.79 THB. This CNT.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.89 THB, the upside of Christiani & Nielsen Thai PCL is 326.20%.

The range of the Intrinsic Value is 1.91 - 14.73 THB

Is CNT.BK undervalued or overvalued?

Based on its market price of 0.89 THB and our intrinsic valuation, Christiani & Nielsen Thai PCL (CNT.BK) is undervalued by 326.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.91 - 14.73	3.79	326.2%
DCF (Growth 10y)	2.91 - 20.31	5.49	516.4%
DCF (EBITDA 5y)	2.94 - 5.79	3.92	340.8%
DCF (EBITDA 10y)	3.46 - 7.72	4.94	454.8%
Fair Value	0.39 - 0.39	0.39	-56.67%
P/E	0.82 - 0.90	0.88	-1.6%
EV/EBITDA	0.16 - 1.93	0.91	1.8%
EPV	(1.46) - (2.30)	(1.88)	-311.1%
DDM - Stable	0.86 - 2.70	1.78	100.2%
DDM - Multi	4.55 - 11.09	6.46	625.5%