As of 2025-08-08, the Intrinsic Value of Thai Central Chemical PCL (TCCC.BK) is 25.97 THB. This TCCC.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.00 THB, the upside of Thai Central Chemical PCL is -7.20%.
The range of the Intrinsic Value is 22.91 - 31.62 THB
Based on its market price of 28.00 THB and our intrinsic valuation, Thai Central Chemical PCL (TCCC.BK) is overvalued by 7.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.91 - 31.62 | 25.97 | -7.2% |
| DCF (Growth 10y) | 24.86 - 34.05 | 28.13 | 0.5% |
| DCF (EBITDA 5y) | 27.01 - 33.12 | 30.08 | 7.4% |
| DCF (EBITDA 10y) | 27.86 - 35.00 | 31.26 | 11.6% |
| Fair Value | 7.54 - 7.54 | 7.54 | -73.07% |
| P/E | 20.63 - 28.11 | 23.07 | -17.6% |
| EV/EBITDA | 23.77 - 31.71 | 27.28 | -2.6% |
| EPV | 31.37 - 37.98 | 34.68 | 23.8% |
| DDM - Stable | 10.39 - 24.56 | 17.48 | -37.6% |
| DDM - Multi | 12.32 - 23.06 | 16.10 | -42.5% |
| Market Cap (mil) | 16,371.99 |
| Beta | 0.16 |
| Outstanding shares (mil) | 584.71 |
| Enterprise Value (mil) | 10,418.87 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.84% |
| Cost of Debt | 5.41% |
| WACC | 9.73% |