SRICHA.BK
Sriracha Construction PCL
Price:  
7.8 
THB
Volume:  
117,700
Thailand | Construction & Engineering

SRICHA.BK Intrinsic Value

-2642.3 %
Upside

What is the intrinsic value of SRICHA.BK?

As of 2025-07-06, the Intrinsic Value of Sriracha Construction PCL (SRICHA.BK) is (198.30) THB. This SRICHA.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.80 THB, the upside of Sriracha Construction PCL is -2642.3%.

The range of the Intrinsic Value is (2,009.85) - (106.48) THB.

Is SRICHA.BK undervalued or overvalued?

Based on its market price of 7.80 THB and our intrinsic valuation, Sriracha Construction PCL (SRICHA.BK) is overvalued by 2642.3%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

7.80 THB
Stock Price
(198.30) THB
Intrinsic Value
Intrinsic Value Details

SRICHA.BK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) (2,009.85) - (106.48) (198.30) -2642.3%
Peter Lynch Fair Value -16.18 - -16.18 -16.18 -307.41%
P/E Multiples (35.66) - (26.34) (31.22) -500.3%
EV/EBITDA Multiples (5.42) - (5.88) (6.10) -178.2%
Earnings Power Value 4.19 - 7.33 5.76 -26.1%

SRICHA.BK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)2,417
Beta0.86
Outstanding shares (mil)310
Enterprise Value (mil)2,313
Market risk premium7.9%
Cost of Equity7.65%
Cost of Debt5.8%
WACC7.5%