As of 2025-05-18, the Intrinsic Value of Lanna Resources PCL (LANNA.BK) is 65.49 THB. This LANNA.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.70 THB, the upside of Lanna Resources PCL is 317.10%.
The range of the Intrinsic Value is 54.48 - 82.88 THB
Based on its market price of 15.70 THB and our intrinsic valuation, Lanna Resources PCL (LANNA.BK) is undervalued by 317.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54.48 - 82.88 | 65.49 | 317.1% |
| DCF (Growth 10y) | 60.21 - 90.06 | 71.85 | 357.7% |
| DCF (EBITDA 5y) | 41.05 - 50.42 | 46.29 | 194.8% |
| DCF (EBITDA 10y) | 50.74 - 63.92 | 57.37 | 265.4% |
| Fair Value | 79.25 - 79.25 | 79.25 | 404.75% |
| P/E | 19.15 - 33.08 | 24.67 | 57.1% |
| EV/EBITDA | 20.46 - 40.16 | 31.52 | 100.8% |
| EPV | 75.23 - 103.75 | 89.49 | 470.0% |
| DDM - Stable | 17.62 - 35.62 | 26.62 | 69.6% |
| DDM - Multi | 51.18 - 74.23 | 60.20 | 283.4% |
| Market Cap (mil) | 8,242.50 |
| Beta | 0.52 |
| Outstanding shares (mil) | 525.00 |
| Enterprise Value (mil) | 7,725.13 |
| Market risk premium | 7.44% |
| Cost of Equity | 10.80% |
| Cost of Debt | 4.25% |
| WACC | 9.51% |