What is the intrinsic value of MACO.BK?

As of 2025-08-04, the Intrinsic Value of Master Ad PCL (MACO.BK) is 0.50 THB. This MACO.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.71 THB, the upside of Master Ad PCL is -29.40%.

The range of the Intrinsic Value is 0.38 - 0.78 THB

Is MACO.BK undervalued or overvalued?

Based on its market price of 0.71 THB and our intrinsic valuation, Master Ad PCL (MACO.BK) is overvalued by 29.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.38 - 0.78	0.50	-29.4%
DCF (Growth 10y)	0.58 - 1.20	0.77	8.6%
DCF (EBITDA 5y)	0.61 - 0.91	0.72	1.5%
DCF (EBITDA 10y)	0.72 - 1.16	0.89	24.8%
Fair Value	0.10 - 0.10	0.10	-85.88%
P/E	0.31 - 0.61	0.49	-31.2%
EV/EBITDA	0.44 - 0.66	0.55	-22.6%
EPV	0.34 - 0.46	0.40	-43.8%
DDM - Stable	0.12 - 0.34	0.23	-67.2%
DDM - Multi	0.41 - 0.90	0.56	-20.8%