As of 2025-07-02, the Intrinsic Value of TCM Corporation PCL (TCMC.BK) is 2.35 THB. This TCMC.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.39 THB, the upside of TCM Corporation PCL is 502.10%.
The range of the Intrinsic Value is (0.59) - 48.36 THB
Based on its market price of 0.39 THB and our intrinsic valuation, TCM Corporation PCL (TCMC.BK) is undervalued by 502.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.59) - 48.36 | 2.35 | 502.1% |
| DCF (Growth 10y) | 4.70 - 129.67 | 12.22 | 3032.2% |
| DCF (EBITDA 5y) | (2.73) - (2.30) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.73) - 0.43 | (1,234.50) | -123450.0% |
| Fair Value | -5.45 - -5.45 | -5.45 | -1,498.21% |
| P/E | (10.62) - (10.69) | (10.77) | -2861.4% |
| EV/EBITDA | (3.07) - (2.39) | (2.86) | -834.3% |
| EPV | 0.67 - 2.38 | 1.52 | 290.6% |
| DDM - Stable | (4.66) - (19.30) | (11.98) | -3171.1% |
| DDM - Multi | (0.41) - (1.40) | (0.63) | -262.7% |
| Market Cap (mil) | 297.65 |
| Beta | 1.59 |
| Outstanding shares (mil) | 763.20 |
| Enterprise Value (mil) | 3,263.58 |
| Market risk premium | 7.44% |
| Cost of Equity | 14.63% |
| Cost of Debt | 5.95% |
| WACC | 5.97% |