As of 2025-05-30, the Intrinsic Value of MK Restaurant Group PCL (M.BK) is 18.28 THB. This M.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.70 THB, the upside of MK Restaurant Group PCL is 24.40%.
The range of the Intrinsic Value is 14.46 - 24.70 THB
Based on its market price of 14.70 THB and our intrinsic valuation, MK Restaurant Group PCL (M.BK) is undervalued by 24.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.46 - 24.70 | 18.28 | 24.4% |
| DCF (Growth 10y) | 14.63 - 24.06 | 18.18 | 23.7% |
| DCF (EBITDA 5y) | 16.16 - 25.29 | 20.42 | 38.9% |
| DCF (EBITDA 10y) | 16.05 - 25.33 | 20.16 | 37.1% |
| Fair Value | 36.07 - 36.07 | 36.07 | 145.38% |
| P/E | 23.14 - 33.70 | 25.97 | 76.7% |
| EV/EBITDA | 21.90 - 33.85 | 25.78 | 75.4% |
| EPV | 22.00 - 33.27 | 27.63 | 88.0% |
| DDM - Stable | 7.90 - 17.42 | 12.66 | -13.9% |
| DDM - Multi | 8.46 - 15.62 | 11.08 | -24.6% |
| Market Cap (mil) | 13,536.94 |
| Beta | 1.01 |
| Outstanding shares (mil) | 920.88 |
| Enterprise Value (mil) | 15,732.41 |
| Market risk premium | 7.44% |
| Cost of Equity | 10.62% |
| Cost of Debt | 5.00% |
| WACC | 9.53% |