What is the intrinsic value of TIF1.BK?

As of 2025-07-04, the Intrinsic Value of Thai Industrial Fund 1 (TIF1.BK) is 9.64 THB. This TIF1.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.85 THB, the upside of Thai Industrial Fund 1 is 40.80%.

The range of the Intrinsic Value is 7.86 - 12.64 THB

Is TIF1.BK undervalued or overvalued?

Based on its market price of 6.85 THB and our intrinsic valuation, Thai Industrial Fund 1 (TIF1.BK) is undervalued by 40.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	7.86 - 12.64	9.64	40.8%
DCF (Growth 10y)	8.58 - 13.39	10.38	51.6%
DCF (EBITDA 5y)	5.55 - 8.43	6.85	-0.0%
DCF (EBITDA 10y)	6.60 - 9.56	7.92	15.6%
Fair Value	2.64 - 2.64	2.64	-61.45%
P/E	6.20 - 12.81	8.44	23.1%
EV/EBITDA	4.47 - 7.45	5.82	-15.0%
EPV	8.39 - 10.51	9.45	37.9%
DDM - Stable	4.98 - 11.92	8.45	23.4%
DDM - Multi	6.76 - 11.11	8.29	21.0%