As of 2025-05-18, the Intrinsic Value of Sky ICT PCL (SKY.BK) is 9.54 THB. This SKY.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.40 THB, the upside of Sky ICT PCL is -33.80%.
The range of the Intrinsic Value is 4.64 - 23.70 THB
Based on its market price of 14.40 THB and our intrinsic valuation, Sky ICT PCL (SKY.BK) is overvalued by 33.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.64 - 23.70 | 9.54 | -33.8% |
| DCF (Growth 10y) | 5.87 - 24.47 | 10.69 | -25.7% |
| DCF (EBITDA 5y) | 4.15 - 7.46 | 5.43 | -62.3% |
| DCF (EBITDA 10y) | 5.28 - 9.43 | 6.94 | -51.8% |
| Fair Value | 20.25 - 20.25 | 20.25 | 40.63% |
| P/E | 8.99 - 11.61 | 9.85 | -31.6% |
| EV/EBITDA | 2.31 - 6.20 | 3.78 | -73.8% |
| EPV | (7.30) - (7.59) | (7.45) | -151.7% |
| DDM - Stable | 6.94 - 19.00 | 12.97 | -9.9% |
| DDM - Multi | 9.96 - 21.32 | 13.59 | -5.6% |
| Market Cap (mil) | 10,302.91 |
| Beta | 1.09 |
| Outstanding shares (mil) | 715.48 |
| Enterprise Value (mil) | 14,939.90 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.50% |
| Cost of Debt | 6.18% |
| WACC | 8.06% |