As of 2026-04-03, the Intrinsic Value of Samui Buri Property Fund (SBPF.BK) is 6.25 THB. This SBPF.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.14 THB, the upside of Samui Buri Property Fund is 192.00%.
The range of the Intrinsic Value is 5.31 - 7.64 THB
Based on its market price of 2.14 THB and our intrinsic valuation, Samui Buri Property Fund (SBPF.BK) is undervalued by 192.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.31 - 7.64 | 6.25 | 192.0% |
| DCF (Growth 10y) | 6.37 - 8.95 | 7.41 | 246.2% |
| DCF (EBITDA 5y) | 1.15 - 1.13 | 1.15 | -46.4% |
| DCF (EBITDA 10y) | 2.50 - 2.58 | 2.54 | 18.9% |
| Fair Value | -8.42 - -8.42 | -8.42 | -493.41% |
| P/E | (18.43) - (17.56) | (18.12) | -946.7% |
| EV/EBITDA | (0.60) - (0.71) | (0.63) | -129.3% |
| EPV | 0.07 - 0.08 | 0.07 | -96.7% |
| DDM - Stable | (13.69) - (27.58) | (20.63) | -1064.1% |
| DDM - Multi | (12.21) - (19.55) | (15.07) | -804.0% |
| Market Cap (mil) | 177.19 |
| Beta | 0.18 |
| Outstanding shares (mil) | 82.80 |
| Enterprise Value (mil) | 174.71 |
| Market risk premium | 6.32% |
| Cost of Equity | 7.80% |
| Cost of Debt | 5.00% |
| WACC | 5.90% |