As of 2025-07-06, the Intrinsic Value of Noble Development PCL (NOBLE.BK) is 45.73 THB. This NOBLE.BK valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1.70 THB, the upside of Noble Development PCL is 2,590.20%.
The range of the Intrinsic Value is 34.80 - 122.93 THB
Based on its market price of 1.70 THB and our intrinsic valuation, Noble Development PCL (NOBLE.BK) is undervalued by 2,590.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (14,393.86) - (618.25) | (1,203.83) | -70913.7% |
| DCF (Growth 10y) | (8,701.50) - (243,343.82) | (18,543.10) | -1090870.3% |
| DCF (EBITDA 5y) | 34.80 - 122.93 | 45.73 | 2590.2% |
| DCF (EBITDA 10y) | 1,926.15 - 5,433.26 | 2,554.99 | 150193.6% |
| Fair Value | 1.61 - 1.61 | 1.61 | -5.57% |
| P/E | 0.48 - 4.43 | 1.48 | -13.0% |
| EV/EBITDA | (8.19) - 6.62 | (3.16) | -286.0% |
| EPV | (3.74) - 3.28 | (0.23) | -113.6% |
| DDM - Stable | 3.17 - 11.99 | 7.58 | 345.9% |
| DDM - Multi | 107.20 - 327.36 | 163.05 | 9490.9% |
| Market Cap (mil) | 2,328.00 |
| Beta | 0.94 |
| Outstanding shares (mil) | 1,369.41 |
| Enterprise Value (mil) | 16,465.80 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.21% |
| Cost of Debt | 8.03% |
| WACC | 6.40% |