As of 2025-05-30, the Intrinsic Value of OHTL PCL (OHTL.BK) is 400.40 THB. This OHTL.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 311.00 THB, the upside of OHTL PCL is 28.70%.
The range of the Intrinsic Value is 295.38 - 576.08 THB
Based on its market price of 311.00 THB and our intrinsic valuation, OHTL PCL (OHTL.BK) is undervalued by 28.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 295.38 - 576.08 | 400.40 | 28.7% |
| DCF (Growth 10y) | 439.50 - 800.69 | 575.10 | 84.9% |
| DCF (EBITDA 5y) | 307.03 - 468.77 | 354.01 | 13.8% |
| DCF (EBITDA 10y) | 416.14 - 623.99 | 483.33 | 55.4% |
| Fair Value | 695.40 - 695.40 | 695.40 | 123.60% |
| P/E | 306.94 - 451.73 | 360.64 | 16.0% |
| EV/EBITDA | 249.34 - 388.69 | 314.17 | 1.0% |
| EPV | 355.12 - 507.42 | 431.27 | 38.7% |
| DDM - Stable | 228.97 - 494.50 | 361.74 | 16.3% |
| DDM - Multi | 267.11 - 467.76 | 341.82 | 9.9% |
| Market Cap (mil) | 4,696.10 |
| Beta | 0.69 |
| Outstanding shares (mil) | 15.10 |
| Enterprise Value (mil) | 6,692.68 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.78% |
| Cost of Debt | 4.25% |
| WACC | 6.43% |