As of 2025-07-04, the Intrinsic Value of S & P Syndicate PCL (SNP.BK) is 13.25 THB. This SNP.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.00 THB, the upside of S & P Syndicate PCL is 32.50%.
The range of the Intrinsic Value is 10.68 - 17.69 THB
Based on its market price of 10.00 THB and our intrinsic valuation, S & P Syndicate PCL (SNP.BK) is undervalued by 32.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.68 - 17.69 | 13.25 | 32.5% |
| DCF (Growth 10y) | 11.57 - 18.63 | 14.17 | 41.7% |
| DCF (EBITDA 5y) | 8.57 - 9.89 | 9.25 | -7.5% |
| DCF (EBITDA 10y) | 9.94 - 11.95 | 10.92 | 9.2% |
| Fair Value | 10.78 - 10.78 | 10.78 | 7.78% |
| P/E | 10.48 - 12.07 | 11.04 | 10.4% |
| EV/EBITDA | 10.56 - 13.13 | 11.71 | 17.1% |
| EPV | 23.07 - 31.83 | 27.45 | 174.5% |
| DDM - Stable | 6.07 - 13.51 | 9.79 | -2.1% |
| DDM - Multi | 9.13 - 14.79 | 11.21 | 12.1% |
| Market Cap (mil) | 5,147.10 |
| Beta | 0.26 |
| Outstanding shares (mil) | 514.71 |
| Enterprise Value (mil) | 5,087.60 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.74% |
| Cost of Debt | 4.25% |
| WACC | 7.11% |