As of 2026-04-03, the Intrinsic Value of Delta Electronics Thailand PCL (DELTA.BK) is 92.26 THB. This DELTA.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 271.00 THB, the upside of Delta Electronics Thailand PCL is -66.00%.
The range of the Intrinsic Value is 70.04 - 137.71 THB
Based on its market price of 271.00 THB and our intrinsic valuation, Delta Electronics Thailand PCL (DELTA.BK) is overvalued by 66.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70.04 - 137.71 | 92.26 | -66.0% |
| DCF (Growth 10y) | 119.51 - 235.28 | 157.73 | -41.8% |
| DCF (EBITDA 5y) | 93.39 - 135.99 | 113.01 | -58.3% |
| DCF (EBITDA 10y) | 140.23 - 214.15 | 173.13 | -36.1% |
| Fair Value | 49.73 - 49.73 | 49.73 | -81.65% |
| P/E | 52.56 - 91.43 | 68.93 | -74.6% |
| EV/EBITDA | 33.29 - 52.86 | 45.03 | -83.4% |
| EPV | 10.65 - 13.20 | 11.92 | -95.6% |
| DDM - Stable | 15.45 - 40.76 | 28.10 | -89.6% |
| DDM - Multi | 68.64 - 140.54 | 92.23 | -66.0% |
| Market Cap (mil) | 3,380,399.80 |
| Beta | 2.27 |
| Outstanding shares (mil) | 12,473.80 |
| Enterprise Value (mil) | 3,361,577.50 |
| Market risk premium | 7.44% |
| Cost of Equity | 10.70% |
| Cost of Debt | 5.58% |
| WACC | 10.70% |