As of 2025-07-21, the Intrinsic Value of Supalai PCL (SPALI.BK) is 26.67 THB. This SPALI.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.60 THB, the upside of Supalai PCL is 71.00%.
The range of the Intrinsic Value is 20.22 - 36.41 THB
Based on its market price of 15.60 THB and our intrinsic valuation, Supalai PCL (SPALI.BK) is undervalued by 71.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.22 - 36.41 | 26.67 | 71.0% |
| DCF (Growth 10y) | 18.88 - 32.63 | 24.39 | 56.3% |
| DCF (EBITDA 5y) | 18.67 - 39.23 | 27.40 | 75.7% |
| DCF (EBITDA 10y) | 20.53 - 40.04 | 28.69 | 83.9% |
| Fair Value | 22.80 - 22.80 | 22.80 | 46.12% |
| P/E | 14.70 - 21.31 | 18.60 | 19.2% |
| EV/EBITDA | 17.82 - 43.88 | 28.07 | 79.9% |
| EPV | 24.65 - 35.84 | 30.25 | 93.9% |
| DDM - Stable | 16.93 - 32.07 | 24.50 | 57.0% |
| DDM - Multi | 16.47 - 25.38 | 20.06 | 28.6% |
| Market Cap (mil) | 30,467.58 |
| Beta | 0.91 |
| Outstanding shares (mil) | 1,953.05 |
| Enterprise Value (mil) | 64,377.38 |
| Market risk premium | 7.44% |
| Cost of Equity | 11.13% |
| Cost of Debt | 4.25% |
| WACC | 7.02% |