As of 2025-07-04, the Intrinsic Value of President Bakery PCL (PB.BK) is 58.59 THB. This PB.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.00 THB, the upside of President Bakery PCL is 17.20%.
The range of the Intrinsic Value is 44.15 - 91.22 THB
Based on its market price of 50.00 THB and our intrinsic valuation, President Bakery PCL (PB.BK) is undervalued by 17.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.15 - 91.22 | 58.59 | 17.2% |
| DCF (Growth 10y) | 46.30 - 89.07 | 59.55 | 19.1% |
| DCF (EBITDA 5y) | 34.46 - 41.27 | 37.39 | -25.2% |
| DCF (EBITDA 10y) | 39.25 - 48.29 | 43.20 | -13.6% |
| Fair Value | 16.84 - 16.84 | 16.84 | -66.31% |
| P/E | 25.06 - 39.62 | 32.17 | -35.7% |
| EV/EBITDA | 25.19 - 34.40 | 31.01 | -38.0% |
| EPV | 42.45 - 57.15 | 49.80 | -0.4% |
| DDM - Stable | 30.76 - 89.66 | 60.21 | 20.4% |
| DDM - Multi | 34.31 - 78.74 | 47.91 | -4.2% |
| Market Cap (mil) | 22,500.00 |
| Beta | 0.06 |
| Outstanding shares (mil) | 450.00 |
| Enterprise Value (mil) | 21,876.19 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.52% |
| Cost of Debt | 5.03% |
| WACC | 7.52% |