As of 2025-05-30, the Intrinsic Value of Premier Marketing PCL (PM.BK) is 16.15 THB. This PM.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.10 THB, the upside of Premier Marketing PCL is 45.50%.
The range of the Intrinsic Value is 12.71 - 22.39 THB
Based on its market price of 11.10 THB and our intrinsic valuation, Premier Marketing PCL (PM.BK) is undervalued by 45.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.71 - 22.39 | 16.15 | 45.5% |
| DCF (Growth 10y) | 14.97 - 26.14 | 18.96 | 70.8% |
| DCF (EBITDA 5y) | 10.49 - 14.64 | 12.63 | 13.8% |
| DCF (EBITDA 10y) | 13.32 - 19.11 | 16.09 | 45.0% |
| Fair Value | 23.91 - 23.91 | 23.91 | 115.45% |
| P/E | 5.76 - 12.02 | 8.21 | -26.1% |
| EV/EBITDA | 7.90 - 13.56 | 10.68 | -3.8% |
| EPV | 7.57 - 11.58 | 9.58 | -13.7% |
| DDM - Stable | 8.28 - 19.34 | 13.81 | 24.4% |
| DDM - Multi | 11.19 - 20.22 | 14.39 | 29.6% |
| Market Cap (mil) | 6,195.13 |
| Beta | 0.29 |
| Outstanding shares (mil) | 558.12 |
| Enterprise Value (mil) | 6,269.59 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.97% |
| Cost of Debt | 4.25% |
| WACC | 7.80% |