As of 2025-06-02, the Intrinsic Value of Electricity Generating PCL (EGCO.BK) is 25.23 THB. This EGCO.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.00 THB, the upside of Electricity Generating PCL is -76.20%.
The range of the Intrinsic Value is (67.00) - 2,008.27 THB
Based on its market price of 106.00 THB and our intrinsic valuation, Electricity Generating PCL (EGCO.BK) is overvalued by 76.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (67.00) - 2,008.27 | 25.23 | -76.2% |
| DCF (Growth 10y) | 72.55 - 5,138.84 | 298.04 | 181.2% |
| DCF (EBITDA 5y) | (97.54) - (55.34) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (12.12) - 97.04 | 36.50 | -65.6% |
| Fair Value | -82.83 - -82.83 | -82.83 | -178.14% |
| P/E | (180.23) - (137.16) | (162.75) | -253.5% |
| EV/EBITDA | (275.55) - (335.08) | (300.69) | -383.7% |
| EPV | (386.82) - (539.19) | (463.00) | -536.8% |
| DDM - Stable | (115.82) - (445.77) | (280.80) | -364.9% |
| DDM - Multi | (2.15) - (5.27) | (2.89) | -102.7% |
| Market Cap (mil) | 55,805.82 |
| Beta | 1.22 |
| Outstanding shares (mil) | 526.47 |
| Enterprise Value (mil) | 138,369.92 |
| Market risk premium | 7.44% |
| Cost of Equity | 10.57% |
| Cost of Debt | 5.50% |
| WACC | 6.71% |