What is the intrinsic value of PM.BK?

As of 2025-07-10, the Intrinsic Value of Premier Marketing PCL (PM.BK) is 16.14 THB. This PM.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.60 THB, the upside of Premier Marketing PCL is 52.20%.

The range of the Intrinsic Value is 12.92 - 21.70 THB

Is PM.BK undervalued or overvalued?

Based on its market price of 10.60 THB and our intrinsic valuation, Premier Marketing PCL (PM.BK) is undervalued by 52.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	12.92 - 21.70	16.14	52.2%
DCF (Growth 10y)	15.23 - 25.31	18.94	78.7%
DCF (EBITDA 5y)	10.75 - 14.41	12.43	17.2%
DCF (EBITDA 10y)	13.61 - 18.75	15.90	50.0%
Fair Value	23.91 - 23.91	23.91	125.61%
P/E	5.96 - 11.83	8.78	-17.2%
EV/EBITDA	8.16 - 13.32	10.43	-1.6%
EPV	7.70 - 11.27	9.49	-10.5%
DDM - Stable	8.41 - 18.71	13.56	27.9%
DDM - Multi	11.38 - 19.53	14.36	35.5%