What is the intrinsic value of SMART.BK?

As of 2026-04-03, the Intrinsic Value of Smart Concrete PCL (SMART.BK) is 0.72 THB. This SMART.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.63 THB, the upside of Smart Concrete PCL is 14.50%.

The range of the Intrinsic Value is 0.59 - 1.06 THB

Is SMART.BK undervalued or overvalued?

Based on its market price of 0.63 THB and our intrinsic valuation, Smart Concrete PCL (SMART.BK) is undervalued by 14.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.59 - 1.06	0.72	14.5%
DCF (Growth 10y)	0.65 - 1.15	0.80	26.3%
DCF (EBITDA 5y)	0.50 - 0.59	0.54	-13.8%
DCF (EBITDA 10y)	0.58 - 0.71	0.64	1.7%
Fair Value	0.48 - 0.48	0.48	-24.11%
P/E	0.29 - 0.38	0.33	-47.1%
EV/EBITDA	0.41 - 0.60	0.49	-21.6%
EPV	1.35 - 1.83	1.59	152.6%
DDM - Stable	0.27 - 0.86	0.57	-9.6%
DDM - Multi	0.50 - 1.05	0.66	4.8%