As of 2025-07-10, the Intrinsic Value of Saha Pathanapibul PCL (SPC.BK) is 87.14 THB. This SPC.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.75 THB, the upside of Saha Pathanapibul PCL is 48.30%.
The range of the Intrinsic Value is 68.89 - 122.57 THB
Based on its market price of 58.75 THB and our intrinsic valuation, Saha Pathanapibul PCL (SPC.BK) is undervalued by 48.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.89 - 122.57 | 87.14 | 48.3% |
| DCF (Growth 10y) | 75.93 - 133.60 | 95.65 | 62.8% |
| DCF (EBITDA 5y) | 68.14 - 82.05 | 73.72 | 25.5% |
| DCF (EBITDA 10y) | 76.19 - 99.85 | 86.06 | 46.5% |
| Fair Value | 92.30 - 92.30 | 92.30 | 57.11% |
| P/E | 79.60 - 106.82 | 88.14 | 50.0% |
| EV/EBITDA | 56.99 - 71.15 | 61.37 | 4.5% |
| EPV | 54.44 - 85.18 | 69.81 | 18.8% |
| DDM - Stable | 58.20 - 145.37 | 101.79 | 73.3% |
| DDM - Multi | 64.50 - 134.51 | 88.16 | 50.1% |
| Market Cap (mil) | 19,387.50 |
| Beta | 0.11 |
| Outstanding shares (mil) | 330.00 |
| Enterprise Value (mil) | 17,430.55 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.30% |
| Cost of Debt | 4.25% |
| WACC | 8.29% |