As of 2025-07-16, the Intrinsic Value of Sahathai Terminal PCL (PORT.BK) is 1.06 THB. This PORT.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.79 THB, the upside of Sahathai Terminal PCL is 33.60%.
The range of the Intrinsic Value is (0.27) - 4.95 THB
Based on its market price of 0.79 THB and our intrinsic valuation, Sahathai Terminal PCL (PORT.BK) is undervalued by 33.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.27) - 4.95 | 1.06 | 33.6% |
| DCF (Growth 10y) | 0.30 - 6.68 | 1.93 | 144.1% |
| DCF (EBITDA 5y) | (0.51) - 0.35 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 0.07 - 1.82 | 0.78 | -1.7% |
| Fair Value | -0.00 - -0.00 | -0.00 | -100.28% |
| P/E | (0.00) - 0.64 | 0.29 | -63.0% |
| EV/EBITDA | (1.12) - 0.93 | 0.01 | -99.3% |
| EPV | 1.23 - 6.34 | 3.79 | 379.3% |
| DDM - Stable | (0.00) - (0.00) | (0.00) | -100.4% |
| DDM - Multi | 0.67 - 1.35 | 0.91 | 14.8% |
| Market Cap (mil) | 364.10 |
| Beta | 0.75 |
| Outstanding shares (mil) | 460.89 |
| Enterprise Value (mil) | 1,762.76 |
| Market risk premium | 7.44% |
| Cost of Equity | 15.21% |
| Cost of Debt | 7.53% |
| WACC | 8.59% |