As of 2025-05-24, the Intrinsic Value of Siam Food Products PCL (SFP.BK) is 314.22 THB. This SFP.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 438.00 THB, the upside of Siam Food Products PCL is -28.30%.
The range of the Intrinsic Value is 229.62 - 503.98 THB
Based on its market price of 438.00 THB and our intrinsic valuation, Siam Food Products PCL (SFP.BK) is overvalued by 28.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 229.62 - 503.98 | 314.22 | -28.3% |
| DCF (Growth 10y) | 295.07 - 614.28 | 394.22 | -10.0% |
| DCF (EBITDA 5y) | 206.83 - 280.37 | 249.01 | -43.1% |
| DCF (EBITDA 10y) | 272.92 - 376.79 | 328.07 | -25.1% |
| Fair Value | 26.76 - 26.76 | 26.76 | -93.89% |
| P/E | 70.11 - 215.33 | 139.04 | -68.3% |
| EV/EBITDA | 39.23 - 139.15 | 92.12 | -79.0% |
| EPV | (82.64) - (105.45) | (94.04) | -121.5% |
| DDM - Stable | 50.21 - 144.56 | 97.38 | -77.8% |
| DDM - Multi | 236.79 - 532.83 | 328.20 | -25.1% |
| Market Cap (mil) | 7,140.01 |
| Beta | 0.17 |
| Outstanding shares (mil) | 16.30 |
| Enterprise Value (mil) | 7,374.87 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.40% |
| Cost of Debt | 4.25% |
| WACC | 7.34% |