As of 2025-07-20, the Intrinsic Value of Siamraj PCL (SR.BK) is 0.01 THB. This SR.BK valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.46 THB, the upside of Siamraj PCL is -97.10%.
The range of the Intrinsic Value is (0.64) - 3.62 THB
Based on its market price of 0.46 THB and our intrinsic valuation, Siamraj PCL (SR.BK) is overvalued by 97.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.90) - 1.89 | (0.47) | -203.1% |
| DCF (Growth 10y) | (0.64) - 3.62 | 0.01 | -97.1% |
| DCF (EBITDA 5y) | 0.35 - 2.30 | 1.14 | 148.5% |
| DCF (EBITDA 10y) | 0.15 - 3.00 | 1.18 | 155.5% |
| Fair Value | -0.03 - -0.03 | -0.03 | -105.67% |
| P/E | (0.08) - (0.07) | (0.07) | -115.5% |
| EV/EBITDA | 0.62 - 1.65 | 1.11 | 141.1% |
| EPV | (2.90) - (5.11) | (4.00) | -970.5% |
| DDM - Stable | (0.02) - (0.05) | (0.03) | -107.4% |
| DDM - Multi | 0.11 - 0.30 | 0.17 | -63.0% |
| Market Cap (mil) | 311.28 |
| Beta | 0.72 |
| Outstanding shares (mil) | 676.70 |
| Enterprise Value (mil) | 1,383.19 |
| Market risk premium | 7.44% |
| Cost of Equity | 17.22% |
| Cost of Debt | 9.17% |
| WACC | 9.96% |