What is the intrinsic value of KBSPIF.BK?

As of 2025-07-03, the Intrinsic Value of Khonburi Sugar Power Plant Infrastructure Fund (KBSPIF.BK) is 10.89 THB. This KBSPIF.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.35 THB, the upside of Khonburi Sugar Power Plant Infrastructure Fund is 48.10%.

The range of the Intrinsic Value is 8.88 - 14.22 THB

Is KBSPIF.BK undervalued or overvalued?

Based on its market price of 7.35 THB and our intrinsic valuation, Khonburi Sugar Power Plant Infrastructure Fund (KBSPIF.BK) is undervalued by 48.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	8.88 - 14.22	10.89	48.1%
DCF (Growth 10y)	9.59 - 14.86	11.58	57.6%
DCF (EBITDA 5y)	8.30 - 11.14	9.40	27.8%
DCF (EBITDA 10y)	9.12 - 12.17	10.32	40.5%
Fair Value	1.22 - 1.22	1.22	-83.47%
P/E	2.90 - 8.26	5.76	-21.6%
EV/EBITDA	5.77 - 8.04	6.91	-6.0%
EPV	8.21 - 10.52	9.37	27.4%
DDM - Stable	1.89 - 4.36	3.12	-57.5%
DDM - Multi	10.72 - 15.19	12.35	68.0%