As of 2026-04-03, the Intrinsic Value of Thantawan Industry PCL (THIP.BK) is 57.21 THB. This THIP.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.50 THB, the upside of Thantawan Industry PCL is 154.30%.
The range of the Intrinsic Value is 47.60 - 73.75 THB
Based on its market price of 22.50 THB and our intrinsic valuation, Thantawan Industry PCL (THIP.BK) is undervalued by 154.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.60 - 73.75 | 57.21 | 154.3% |
| DCF (Growth 10y) | 52.62 - 81.24 | 63.17 | 180.8% |
| DCF (EBITDA 5y) | 37.41 - 49.01 | 43.71 | 94.3% |
| DCF (EBITDA 10y) | 44.08 - 58.14 | 51.18 | 127.5% |
| Fair Value | 11.48 - 11.48 | 11.48 | -48.97% |
| P/E | 18.56 - 23.53 | 21.39 | -4.9% |
| EV/EBITDA | 27.33 - 37.38 | 32.95 | 46.5% |
| EPV | 39.03 - 52.97 | 46.00 | 104.4% |
| DDM - Stable | 18.20 - 40.22 | 29.21 | 29.8% |
| DDM - Multi | 29.93 - 50.05 | 37.34 | 65.9% |
| Market Cap (mil) | 2,025.00 |
| Beta | 0.23 |
| Outstanding shares (mil) | 90.00 |
| Enterprise Value (mil) | 1,448.87 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.49% |
| Cost of Debt | 4.62% |
| WACC | 7.04% |