As of 2025-07-01, the Intrinsic Value of Samitivej PCL (SVH.BK) is 266.70 THB. This SVH.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 430.00 THB, the upside of Samitivej PCL is -38.00%.
The range of the Intrinsic Value is 205.74 - 392.84 THB
Based on its market price of 430.00 THB and our intrinsic valuation, Samitivej PCL (SVH.BK) is overvalued by 38.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 205.74 - 392.84 | 266.70 | -38.0% |
| DCF (Growth 10y) | 240.37 - 438.08 | 305.40 | -29.0% |
| DCF (EBITDA 5y) | 266.75 - 333.55 | 299.59 | -30.3% |
| DCF (EBITDA 10y) | 290.27 - 383.34 | 333.95 | -22.3% |
| Fair Value | 112.35 - 112.35 | 112.35 | -73.87% |
| P/E | 298.91 - 563.55 | 430.34 | 0.1% |
| EV/EBITDA | 244.92 - 413.87 | 326.48 | -24.1% |
| EPV | 179.18 - 240.67 | 209.93 | -51.2% |
| DDM - Stable | 175.57 - 467.56 | 321.57 | -25.2% |
| DDM - Multi | 163.92 - 340.57 | 221.44 | -48.5% |
| Market Cap (mil) | 43,000.00 |
| Beta | 0.23 |
| Outstanding shares (mil) | 100.00 |
| Enterprise Value (mil) | 42,217.75 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.64% |
| Cost of Debt | 4.25% |
| WACC | 8.61% |