RATCH.BK
Ratch Group PCL
Price:  
25.00 
THB
Volume:  
1,618,500.00
Thailand | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RATCH.BK Intrinsic Value

3.70 %
Upside

What is the intrinsic value of RATCH.BK?

As of 2025-07-16, the Intrinsic Value of Ratch Group PCL (RATCH.BK) is 25.93 THB. This RATCH.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.00 THB, the upside of Ratch Group PCL is 3.70%.

The range of the Intrinsic Value is 0.26 - 156.97 THB

Is RATCH.BK undervalued or overvalued?

Based on its market price of 25.00 THB and our intrinsic valuation, Ratch Group PCL (RATCH.BK) is undervalued by 3.70%.

25.00 THB
Stock Price
25.93 THB
Intrinsic Value
Intrinsic Value Details

RATCH.BK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.26 - 156.97 25.93 3.7%
DCF (Growth 10y) 8.28 - 188.11 38.12 52.5%
DCF (EBITDA 5y) 12.50 - 63.14 30.47 21.9%
DCF (EBITDA 10y) 16.70 - 85.43 40.29 61.2%
Fair Value 13.36 - 13.36 13.36 -46.58%
P/E 39.69 - 65.08 47.38 89.5%
EV/EBITDA (8.19) - 13.81 2.94 -88.2%
EPV (29.28) - (18.28) (23.78) -195.1%
DDM - Stable 17.28 - 42.35 29.81 19.3%
DDM - Multi 51.43 - 93.47 65.94 163.8%

RATCH.BK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 54,375.00
Beta 0.87
Outstanding shares (mil) 2,175.00
Enterprise Value (mil) 140,304.20
Market risk premium 7.44%
Cost of Equity 11.25%
Cost of Debt 9.35%
WACC 9.34%