As of 2025-05-18, the Intrinsic Value of Esso Thailand PCL (ESSO.BK) is 18.37 THB. This ESSO.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.10 THB, the upside of Esso Thailand PCL is 81.90%.
The range of the Intrinsic Value is 14.10 - 25.06 THB
Based on its market price of 10.10 THB and our intrinsic valuation, Esso Thailand PCL (ESSO.BK) is undervalued by 81.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.10 - 25.06 | 18.37 | 81.9% |
| DCF (Growth 10y) | 14.69 - 24.86 | 18.68 | 85.0% |
| DCF (EBITDA 5y) | 10.86 - 15.43 | 13.46 | 33.2% |
| DCF (EBITDA 10y) | 13.43 - 19.23 | 16.41 | 62.5% |
| Fair Value | 3.71 - 3.71 | 3.71 | -63.28% |
| P/E | 9.75 - 16.71 | 12.45 | 23.2% |
| EV/EBITDA | 1.44 - 12.51 | 6.42 | -36.4% |
| EPV | (3.97) - (2.81) | (3.39) | -133.6% |
| DDM - Stable | 2.69 - 5.38 | 4.04 | -60.0% |
| DDM - Multi | 11.64 - 16.88 | 13.70 | 35.7% |
| Market Cap (mil) | 34,954.69 |
| Beta | 0.80 |
| Outstanding shares (mil) | 3,460.86 |
| Enterprise Value (mil) | 59,694.79 |
| Market risk premium | 7.93% |
| Cost of Equity | 16.34% |
| Cost of Debt | 4.25% |
| WACC | 9.11% |