As of 2025-07-06, the Intrinsic Value of Synnex (Thailand) PCL (SYNEX.BK) is 136.25 THB. This SYNEX.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.70 THB, the upside of Synnex (Thailand) PCL is 1,064.60%.
The range of the Intrinsic Value is 71.00 - 930.00 THB
Based on its market price of 11.70 THB and our intrinsic valuation, Synnex (Thailand) PCL (SYNEX.BK) is undervalued by 1,064.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.00 - 930.00 | 136.25 | 1064.6% |
| DCF (Growth 10y) | 104.22 - 1,270.74 | 193.35 | 1552.6% |
| DCF (EBITDA 5y) | 37.95 - 55.50 | 45.60 | 289.8% |
| DCF (EBITDA 10y) | 63.81 - 95.59 | 77.38 | 561.4% |
| Fair Value | 5.42 - 5.42 | 5.42 | -53.67% |
| P/E | 11.83 - 14.56 | 12.31 | 5.2% |
| EV/EBITDA | 4.90 - 16.89 | 9.75 | -16.6% |
| EPV | 1.87 - 7.99 | 4.93 | -57.9% |
| DDM - Stable | 6.95 - 57.48 | 32.22 | 175.3% |
| DDM - Multi | 47.16 - 324.73 | 84.39 | 621.3% |
| Market Cap (mil) | 9,914.11 |
| Beta | 1.08 |
| Outstanding shares (mil) | 847.36 |
| Enterprise Value (mil) | 9,914.11 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.56% |
| Cost of Debt | 4.25% |
| WACC | 5.89% |