As of 2026-04-04, the Intrinsic Value of Thai Mitsuwa PCL (TMW.BK) is 212.23 THB. This TMW.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.50 THB, the upside of Thai Mitsuwa PCL is 289.40%.
The range of the Intrinsic Value is 166.61 - 300.88 THB
Based on its market price of 54.50 THB and our intrinsic valuation, Thai Mitsuwa PCL (TMW.BK) is undervalued by 289.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 166.61 - 300.88 | 212.23 | 289.4% |
| DCF (Growth 10y) | 187.30 - 335.45 | 237.84 | 336.4% |
| DCF (EBITDA 5y) | 156.37 - 196.17 | 170.61 | 213.1% |
| DCF (EBITDA 10y) | 181.67 - 244.02 | 205.87 | 277.7% |
| Fair Value | 334.46 - 334.46 | 334.46 | 513.69% |
| P/E | 91.11 - 139.67 | 113.93 | 109.0% |
| EV/EBITDA | 127.78 - 165.16 | 145.29 | 166.6% |
| EPV | 116.69 - 180.45 | 148.57 | 172.6% |
| DDM - Stable | 97.17 - 243.27 | 170.22 | 212.3% |
| DDM - Multi | 120.60 - 238.99 | 160.69 | 194.8% |
| Market Cap (mil) | 2,174.55 |
| Beta | 0.34 |
| Outstanding shares (mil) | 39.90 |
| Enterprise Value (mil) | 1,661.23 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.79% |
| Cost of Debt | 4.25% |
| WACC | 7.71% |