What is the intrinsic value of KIAT.BK?

As of 2025-07-06, the Intrinsic Value of Kiattana Transport PCL (KIAT.BK) is 0.36 THB. This KIAT.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.29 THB, the upside of Kiattana Transport PCL is 25.20%.

The range of the Intrinsic Value is 0.29 - 0.51 THB

Is KIAT.BK undervalued or overvalued?

Based on its market price of 0.29 THB and our intrinsic valuation, Kiattana Transport PCL (KIAT.BK) is undervalued by 25.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.29 - 0.51	0.36	25.2%
DCF (Growth 10y)	0.31 - 0.52	0.38	32.7%
DCF (EBITDA 5y)	0.38 - 0.55	0.48	64.7%
DCF (EBITDA 10y)	0.39 - 0.55	0.47	63.2%
Fair Value	0.06 - 0.06	0.06	-80.65%
P/E	0.12 - 0.27	0.19	-32.8%
EV/EBITDA	0.42 - 0.81	0.60	107.7%
EPV	0.27 - 0.33	0.30	4.8%
DDM - Stable	0.10 - 0.23	0.16	-43.6%
DDM - Multi	0.20 - 0.37	0.26	-11.1%