As of 2025-07-06, the Intrinsic Value of T S Flour Mill PCL (TMILL.BK) is 6.43 THB. This TMILL.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.00 THB, the upside of T S Flour Mill PCL is 221.70%.
The range of the Intrinsic Value is 4.36 - 11.71 THB
Based on its market price of 2.00 THB and our intrinsic valuation, T S Flour Mill PCL (TMILL.BK) is undervalued by 221.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.36 - 11.71 | 6.43 | 221.7% |
| DCF (Growth 10y) | 5.48 - 13.54 | 7.76 | 288.2% |
| DCF (EBITDA 5y) | 2.88 - 3.80 | 3.41 | 70.7% |
| DCF (EBITDA 10y) | 4.07 - 5.33 | 4.76 | 137.9% |
| Fair Value | 0.40 - 0.40 | 0.40 | -80.19% |
| P/E | 1.01 - 1.81 | 1.44 | -27.8% |
| EV/EBITDA | 0.82 - 2.08 | 1.48 | -26.0% |
| EPV | 3.65 - 4.80 | 4.22 | 111.2% |
| DDM - Stable | 0.79 - 2.24 | 1.52 | -24.1% |
| DDM - Multi | 3.27 - 7.22 | 4.50 | 125.1% |
| Market Cap (mil) | 797.32 |
| Beta | 0.28 |
| Outstanding shares (mil) | 398.66 |
| Enterprise Value (mil) | 1,105.43 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.09% |
| Cost of Debt | 4.25% |
| WACC | 5.81% |