As of 2025-07-08, the Intrinsic Value of PTT PCL (PTT.BK) is 50.45 THB. This PTT.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.25 THB, the upside of PTT PCL is 66.80%.
The range of the Intrinsic Value is 32.97 - 85.04 THB
Based on its market price of 30.25 THB and our intrinsic valuation, PTT PCL (PTT.BK) is undervalued by 66.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.97 - 85.04 | 50.45 | 66.8% |
| DCF (Growth 10y) | 37.67 - 90.81 | 55.60 | 83.8% |
| DCF (EBITDA 5y) | 19.31 - 33.51 | 24.49 | -19.1% |
| DCF (EBITDA 10y) | 27.53 - 46.29 | 34.78 | 15.0% |
| Fair Value | 67.96 - 67.96 | 67.96 | 124.67% |
| P/E | 15.07 - 29.85 | 23.47 | -22.4% |
| EV/EBITDA | 7.63 - 25.05 | 15.35 | -49.2% |
| EPV | 41.97 - 80.58 | 61.27 | 102.6% |
| DDM - Stable | 14.09 - 36.79 | 25.44 | -15.9% |
| DDM - Multi | 27.18 - 51.57 | 35.25 | 16.5% |
| Market Cap (mil) | 864,030.75 |
| Beta | 0.47 |
| Outstanding shares (mil) | 28,563.00 |
| Enterprise Value (mil) | 1,542,359.80 |
| Market risk premium | 7.44% |
| Cost of Equity | 11.45% |
| Cost of Debt | 4.25% |
| WACC | 6.53% |