What is the intrinsic value of TCC.BK?

As of 2025-05-16, the Intrinsic Value of Thai Capital Corporation PCL (TCC.BK) is 0.35 THB. This TCC.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.31 THB, the upside of Thai Capital Corporation PCL is 12.10%.

The range of the Intrinsic Value is 0.27 - 0.47 THB

Is TCC.BK undervalued or overvalued?

Based on its market price of 0.31 THB and our intrinsic valuation, Thai Capital Corporation PCL (TCC.BK) is undervalued by 12.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.27 - 0.47	0.35	12.1%
DCF (Growth 10y)	0.31 - 0.51	0.39	24.5%
DCF (EBITDA 5y)	0.13 - 0.20	0.16	-48.6%
DCF (EBITDA 10y)	0.19 - 0.28	0.23	-26.6%
Fair Value	0.28 - 0.28	0.28	-9.45%
P/E	0.11 - 0.19	0.15	-53.0%
EV/EBITDA	(0.01) - 0.17	0.06	-79.8%
EPV	0.69 - 0.94	0.81	162.8%
DDM - Stable	0.07 - 0.15	0.11	-63.8%
DDM - Multi	0.19 - 0.27	0.22	-27.8%