As of 2025-08-06, the Intrinsic Value of CP All PCL (CPALL.BK) is 50.46 THB. This CPALL.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.25 THB, the upside of CP All PCL is 9.10%.
The range of the Intrinsic Value is 35.99 - 72.48 THB
Based on its market price of 46.25 THB and our intrinsic valuation, CP All PCL (CPALL.BK) is undervalued by 9.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35.99 - 72.48 | 50.46 | 9.1% |
| DCF (Growth 10y) | 54.61 - 98.52 | 72.08 | 55.9% |
| DCF (EBITDA 5y) | 18.80 - 34.25 | 25.48 | -44.9% |
| DCF (EBITDA 10y) | 38.73 - 60.11 | 48.02 | 3.8% |
| Fair Value | 18.55 - 18.55 | 18.55 | -59.89% |
| P/E | 40.17 - 57.06 | 47.54 | 2.8% |
| EV/EBITDA | 6.93 - 50.31 | 22.53 | -51.3% |
| EPV | (4.28) - 6.35 | 1.03 | -97.8% |
| DDM - Stable | 15.78 - 30.60 | 23.19 | -49.9% |
| DDM - Multi | 21.46 - 34.15 | 26.50 | -42.7% |
| Market Cap (mil) | 415,468.38 |
| Beta | 1.11 |
| Outstanding shares (mil) | 8,983.10 |
| Enterprise Value (mil) | 786,310.40 |
| Market risk premium | 7.44% |
| Cost of Equity | 11.43% |
| Cost of Debt | 4.25% |
| WACC | 7.37% |