As of 2026-04-02, the Intrinsic Value of Total Access Communication PCL (DTAC.BK) is 35.39 THB. This DTAC.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.25 THB, the upside of Total Access Communication PCL is -32.30%.
The range of the Intrinsic Value is 16.95 - 81.72 THB
Based on its market price of 52.25 THB and our intrinsic valuation, Total Access Communication PCL (DTAC.BK) is overvalued by 32.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.95 - 81.72 | 35.39 | -32.3% |
| DCF (Growth 10y) | 22.59 - 87.17 | 41.18 | -21.2% |
| DCF (EBITDA 5y) | 30.11 - 45.26 | 39.64 | -24.1% |
| DCF (EBITDA 10y) | 30.34 - 51.42 | 41.74 | -20.1% |
| Fair Value | 5.05 - 5.05 | 5.05 | -90.34% |
| P/E | 20.36 - 39.74 | 28.99 | -44.5% |
| EV/EBITDA | 44.12 - 58.56 | 53.63 | 2.6% |
| EPV | 4.74 - 22.40 | 13.57 | -74.0% |
| DDM - Stable | 6.63 - 17.24 | 11.94 | -77.2% |
| DDM - Multi | 30.47 - 53.64 | 38.21 | -26.9% |
| Market Cap (mil) | 123,718.07 |
| Beta | 0.52 |
| Outstanding shares (mil) | 2,367.81 |
| Enterprise Value (mil) | 195,572.77 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.96% |
| Cost of Debt | 6.01% |
| WACC | 8.08% |