As of 2025-05-15, the Intrinsic Value of Com7 PCL (COM7.BK) is 14.07 THB. This COM7.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.80 THB, the upside of Com7 PCL is -32.40%.
The range of the Intrinsic Value is 10.71 - 19.97 THB
Based on its market price of 20.80 THB and our intrinsic valuation, Com7 PCL (COM7.BK) is overvalued by 32.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.71 - 19.97 | 14.07 | -32.4% |
| DCF (Growth 10y) | 13.14 - 22.79 | 16.68 | -19.8% |
| DCF (EBITDA 5y) | 8.33 - 11.06 | 9.04 | -56.5% |
| DCF (EBITDA 10y) | 11.33 - 15.12 | 12.60 | -39.4% |
| Fair Value | 30.74 - 30.74 | 30.74 | 47.77% |
| P/E | 14.04 - 19.97 | 17.11 | -17.7% |
| EV/EBITDA | 5.62 - 11.19 | 8.18 | -60.7% |
| EPV | 9.47 - 13.01 | 11.24 | -46.0% |
| DDM - Stable | 7.36 - 16.19 | 11.78 | -43.4% |
| DDM - Multi | 11.75 - 19.15 | 14.49 | -30.4% |
| Market Cap (mil) | 49,920.00 |
| Beta | 1.33 |
| Outstanding shares (mil) | 2,400.00 |
| Enterprise Value (mil) | 57,279.33 |
| Market risk premium | 7.44% |
| Cost of Equity | 11.26% |
| Cost of Debt | 4.25% |
| WACC | 10.19% |