As of 2026-04-02, the Intrinsic Value of MC Group PCL (MC.BK) is 11.59 THB. This MC.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.90 THB, the upside of MC Group PCL is 6.40%.
The range of the Intrinsic Value is 8.83 - 16.83 THB
Based on its market price of 10.90 THB and our intrinsic valuation, MC Group PCL (MC.BK) is undervalued by 6.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.83 - 16.83 | 11.59 | 6.4% |
| DCF (Growth 10y) | 9.70 - 18.00 | 12.59 | 15.5% |
| DCF (EBITDA 5y) | 9.17 - 12.35 | 10.35 | -5.0% |
| DCF (EBITDA 10y) | 9.98 - 14.46 | 11.74 | 7.7% |
| Fair Value | 12.82 - 12.82 | 12.82 | 17.62% |
| P/E | 10.69 - 14.49 | 12.46 | 14.3% |
| EV/EBITDA | 7.60 - 12.49 | 10.22 | -6.3% |
| EPV | 9.98 - 16.70 | 13.34 | 22.4% |
| DDM - Stable | 5.32 - 13.03 | 9.18 | -15.8% |
| DDM - Multi | 8.64 - 15.47 | 11.00 | 0.9% |
| Market Cap (mil) | 8,632.80 |
| Beta | 0.51 |
| Outstanding shares (mil) | 792.00 |
| Enterprise Value (mil) | 9,325.13 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.90% |
| Cost of Debt | 4.25% |
| WACC | 9.13% |