As of 2025-07-07, the Intrinsic Value of Thai OPP PCL (TOPP.BK) is 236.41 THB. This TOPP.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 155.00 THB, the upside of Thai OPP PCL is 52.50%.
The range of the Intrinsic Value is 185.73 - 339.99 THB
Based on its market price of 155.00 THB and our intrinsic valuation, Thai OPP PCL (TOPP.BK) is undervalued by 52.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 185.73 - 339.99 | 236.41 | 52.5% |
| DCF (Growth 10y) | 201.65 - 363.44 | 255.20 | 64.6% |
| DCF (EBITDA 5y) | 188.47 - 252.85 | 217.09 | 40.1% |
| DCF (EBITDA 10y) | 202.96 - 289.10 | 239.77 | 54.7% |
| Fair Value | 91.88 - 91.88 | 91.88 | -40.72% |
| P/E | 149.95 - 173.65 | 155.51 | 0.3% |
| EV/EBITDA | 161.45 - 210.11 | 184.61 | 19.1% |
| EPV | 157.50 - 254.00 | 205.75 | 32.7% |
| DDM - Stable | 112.18 - 297.70 | 204.94 | 32.2% |
| DDM - Multi | 135.49 - 306.03 | 190.70 | 23.0% |
| Market Cap (mil) | 930.00 |
| Beta | 0.14 |
| Outstanding shares (mil) | 6.00 |
| Enterprise Value (mil) | 796.39 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.01% |
| Cost of Debt | 4.60% |
| WACC | 8.42% |