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.
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.
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% |
Market Cap (mil) | 2,417 |
Beta | 0.86 |
Outstanding shares (mil) | 310 |
Enterprise Value (mil) | 2,313 |
Market risk premium | 7.9% |
Cost of Equity | 7.65% |
Cost of Debt | 5.8% |
WACC | 7.5% |