As of 2025-05-15, the Intrinsic Value of Jack Chia Industries Thailand PCL (JCT.BK) is 113.76 THB. This JCT.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.25 THB, the upside of Jack Chia Industries Thailand PCL is 45.40%.
The range of the Intrinsic Value is 98.44 - 136.91 THB
Based on its market price of 78.25 THB and our intrinsic valuation, Jack Chia Industries Thailand PCL (JCT.BK) is undervalued by 45.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 98.44 - 136.91 | 113.76 | 45.4% |
| DCF (Growth 10y) | 106.54 - 145.34 | 122.09 | 56.0% |
| DCF (EBITDA 5y) | 90.28 - 145.67 | 106.12 | 35.6% |
| DCF (EBITDA 10y) | 100.98 - 153.45 | 116.81 | 49.3% |
| Fair Value | 36.54 - 36.54 | 36.54 | -53.30% |
| P/E | 65.73 - 85.81 | 75.72 | -3.2% |
| EV/EBITDA | 71.04 - 137.85 | 83.33 | 6.5% |
| EPV | 80.39 - 100.79 | 90.59 | 15.8% |
| DDM - Stable | 36.47 - 74.14 | 55.31 | -29.3% |
| DDM - Multi | 47.95 - 75.03 | 58.43 | -25.3% |
| Market Cap (mil) | 1,056.38 |
| Beta | 0.02 |
| Outstanding shares (mil) | 13.50 |
| Enterprise Value (mil) | 899.84 |
| Market risk premium | 7.44% |
| Cost of Equity | 11.95% |
| Cost of Debt | 5.00% |
| WACC | 8.02% |