As of 2025-08-12, the Intrinsic Value of Leo Global Logistics PCL (LEO.BK) is 1.46 THB. This LEO.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.12 THB, the upside of Leo Global Logistics PCL is -30.90%.
The range of the Intrinsic Value is 0.47 - 4.14 THB
Based on its market price of 2.12 THB and our intrinsic valuation, Leo Global Logistics PCL (LEO.BK) is overvalued by 30.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.47 - 4.14 | 1.46 | -30.9% |
| DCF (Growth 10y) | 1.42 - 6.34 | 2.76 | 30.4% |
| DCF (EBITDA 5y) | 1.50 - 2.74 | 2.07 | -2.3% |
| DCF (EBITDA 10y) | 1.97 - 3.68 | 2.74 | 29.1% |
| Fair Value | 3.58 - 3.58 | 3.58 | 68.81% |
| P/E | 1.62 - 2.83 | 1.96 | -7.8% |
| EV/EBITDA | 0.77 - 2.21 | 1.57 | -26.0% |
| EPV | 4.80 - 7.87 | 6.34 | 199.0% |
| DDM - Stable | 0.88 - 2.39 | 1.63 | -22.9% |
| DDM - Multi | 0.99 - 2.18 | 1.37 | -35.4% |
| Market Cap (mil) | 678.40 |
| Beta | 1.68 |
| Outstanding shares (mil) | 320.00 |
| Enterprise Value (mil) | 1,342.94 |
| Market risk premium | 7.44% |
| Cost of Equity | 10.37% |
| Cost of Debt | 4.85% |
| WACC | 6.94% |