As of 2025-07-06, the Intrinsic Value of Thai Nippon Rubber Industry PCL (TNR.BK) is 22.77 THB. This TNR.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.95 THB, the upside of Thai Nippon Rubber Industry PCL is 227.60%.
The range of the Intrinsic Value is 19.46 - 27.53 THB
Based on its market price of 6.95 THB and our intrinsic valuation, Thai Nippon Rubber Industry PCL (TNR.BK) is undervalued by 227.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.46 - 27.53 | 22.77 | 227.6% |
| DCF (Growth 10y) | 21.37 - 29.45 | 24.70 | 255.4% |
| DCF (EBITDA 5y) | 17.87 - 33.08 | 22.96 | 230.4% |
| DCF (EBITDA 10y) | 20.24 - 33.88 | 24.88 | 258.0% |
| Fair Value | 8.12 - 8.12 | 8.12 | 16.78% |
| P/E | 19.01 - 33.70 | 25.99 | 274.0% |
| EV/EBITDA | 8.04 - 27.41 | 14.23 | 104.7% |
| EPV | 8.29 - 10.72 | 9.50 | 36.7% |
| DDM - Stable | 10.39 - 19.23 | 14.81 | 113.1% |
| DDM - Multi | 12.45 - 18.51 | 14.93 | 114.8% |
| Market Cap (mil) | 2,085.00 |
| Beta | 0.43 |
| Outstanding shares (mil) | 300.00 |
| Enterprise Value (mil) | 2,446.20 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.77% |
| Cost of Debt | 4.25% |
| WACC | 8.60% |