As of 2025-07-07, the Intrinsic Value of Polyplex Thailand PCL (PTL.BK) is 14.22 THB. This PTL.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.95 THB, the upside of Polyplex Thailand PCL is 42.90%.
The range of the Intrinsic Value is 11.53 - 18.48 THB
Based on its market price of 9.95 THB and our intrinsic valuation, Polyplex Thailand PCL (PTL.BK) is undervalued by 42.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.53 - 18.48 | 14.22 | 42.9% |
| DCF (Growth 10y) | 16.44 - 25.93 | 20.13 | 102.3% |
| DCF (EBITDA 5y) | 15.18 - 17.03 | 16.15 | 62.3% |
| DCF (EBITDA 10y) | 17.74 - 20.90 | 19.31 | 94.1% |
| Fair Value | 32.08 - 32.08 | 32.08 | 222.45% |
| P/E | 10.47 - 12.70 | 11.12 | 11.7% |
| EV/EBITDA | 9.54 - 14.30 | 11.46 | 15.2% |
| EPV | 4.59 - 6.30 | 5.44 | -45.3% |
| DDM - Stable | 11.01 - 21.85 | 16.43 | 65.1% |
| DDM - Multi | 16.59 - 25.63 | 20.14 | 102.4% |
| Market Cap (mil) | 8,955.00 |
| Beta | 1.07 |
| Outstanding shares (mil) | 900.00 |
| Enterprise Value (mil) | 10,548.51 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.72% |
| Cost of Debt | 4.48% |
| WACC | 6.78% |