As of 2026-04-24, the Intrinsic Value of Rockworth PCL (ROCK.BK) is 70.68 THB. This ROCK.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.30 THB, the upside of Rockworth PCL is 525.50%.
The range of the Intrinsic Value is 58.51 - 89.12 THB
Based on its market price of 11.30 THB and our intrinsic valuation, Rockworth PCL (ROCK.BK) is undervalued by 525.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.51 - 89.12 | 70.68 | 525.5% |
| DCF (Growth 10y) | 67.27 - 99.52 | 80.14 | 609.2% |
| DCF (EBITDA 5y) | 25.69 - 32.63 | 28.63 | 153.4% |
| DCF (EBITDA 10y) | 41.13 - 50.91 | 45.36 | 301.4% |
| Fair Value | 75.27 - 75.27 | 75.27 | 566.14% |
| P/E | 24.69 - 38.36 | 30.60 | 170.8% |
| EV/EBITDA | 4.51 - 14.24 | 9.57 | -15.3% |
| EPV | 25.73 - 33.81 | 29.77 | 163.4% |
| DDM - Stable | 21.08 - 42.72 | 31.90 | 182.3% |
| DDM - Multi | 27.94 - 44.46 | 34.35 | 203.9% |
| Market Cap (mil) | 226.00 |
| Beta | 0.34 |
| Outstanding shares (mil) | 20.00 |
| Enterprise Value (mil) | 347.17 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.67% |
| Cost of Debt | 4.55% |
| WACC | 6.49% |