As of 2025-07-18, the Intrinsic Value of Gulf Energy Development PCL (GULF.BK) is 45.41 THB. This GULF.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.75 THB, the upside of Gulf Energy Development PCL is -8.70%.
The range of the Intrinsic Value is 20.52 - 138.03 THB
Based on its market price of 49.75 THB and our intrinsic valuation, Gulf Energy Development PCL (GULF.BK) is overvalued by 8.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.52 - 138.03 | 45.41 | -8.7% |
| DCF (Growth 10y) | 48.68 - 236.93 | 88.74 | 78.4% |
| DCF (EBITDA 5y) | 66.73 - 107.01 | 94.90 | 90.8% |
| DCF (EBITDA 10y) | 100.19 - 171.99 | 144.45 | 190.4% |
| Fair Value | 38.72 - 38.72 | 38.72 | -22.18% |
| P/E | 19.91 - 27.91 | 21.93 | -55.9% |
| EV/EBITDA | 8.65 - 42.46 | 26.09 | -47.6% |
| EPV | (23.35) - (23.02) | (23.19) | -146.6% |
| DDM - Stable | 15.06 - 46.43 | 30.75 | -38.2% |
| DDM - Multi | 47.95 - 109.52 | 66.12 | 32.9% |
| Market Cap (mil) | 583,726.70 |
| Beta | 0.29 |
| Outstanding shares (mil) | 11,733.20 |
| Enterprise Value (mil) | 866,686.70 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.60% |
| Cost of Debt | 5.90% |
| WACC | 7.58% |