PM.BK
Premier Marketing PCL
Price:  
10.60 
THB
Volume:  
274,700.00
Thailand | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PM.BK Intrinsic Value

52.20 %
Upside

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%.

10.60 THB
Stock Price
16.14 THB
Intrinsic Value
Intrinsic Value Details

PM.BK Intrinsic Value - Valuation Summary

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%

PM.BK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,916.07
Beta 0.33
Outstanding shares (mil) 558.12
Enterprise Value (mil) 5,990.53
Market risk premium 7.44%
Cost of Equity 7.99%
Cost of Debt 4.25%
WACC 7.81%