As of 2025-07-19, the Intrinsic Value of Siam Steel International PCL (SIAM.BK) is 0.00 THB. This SIAM.BK valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.73 THB, the upside of Siam Steel International PCL is -100.00%.
The range of the Intrinsic Value is (0.01) - 0.03 THB
Based on its market price of 0.73 THB and our intrinsic valuation, Siam Steel International PCL (SIAM.BK) is overvalued by 100.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.31) - (0.50) | (0.74) | -201.7% |
| DCF (Growth 10y) | (0.27) - (0.58) | (0.36) | -149.8% |
| DCF (EBITDA 5y) | (0.01) - 0.03 | 0.00 | -100.0% |
| DCF (EBITDA 10y) | (0.03) - 0.07 | (1,234.50) | -123450.0% |
| Fair Value | -0.58 - -0.58 | -0.58 | -179.36% |
| P/E | (0.90) - (0.95) | (0.98) | -234.1% |
| EV/EBITDA | 0.14 - 0.07 | 0.12 | -83.9% |
| EPV | (1.58) - (2.51) | (2.05) | -380.5% |
| DDM - Stable | (0.68) - (1.83) | (1.26) | -272.1% |
| DDM - Multi | 0.34 - 0.75 | 0.47 | -35.2% |
| Market Cap (mil) | 432.98 |
| Beta | 0.63 |
| Outstanding shares (mil) | 593.13 |
| Enterprise Value (mil) | 281.34 |
| Market risk premium | 7.44% |
| Cost of Equity | 10.80% |
| Cost of Debt | 5.50% |
| WACC | 8.81% |