As of 2025-07-19, the Intrinsic Value of Thai Packaging & Printing PCL (TPP.BK) is 16.78 THB. This TPP.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.10 THB, the upside of Thai Packaging & Printing PCL is 51.20%.
The range of the Intrinsic Value is 13.97 - 21.39 THB
Based on its market price of 11.10 THB and our intrinsic valuation, Thai Packaging & Printing PCL (TPP.BK) is undervalued by 51.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.97 - 21.39 | 16.78 | 51.2% |
| DCF (Growth 10y) | 15.67 - 23.56 | 18.67 | 68.2% |
| DCF (EBITDA 5y) | 9.58 - 11.33 | 10.46 | -5.7% |
| DCF (EBITDA 10y) | 11.92 - 14.27 | 13.06 | 17.6% |
| Fair Value | 21.14 - 21.14 | 21.14 | 90.42% |
| P/E | 5.05 - 7.54 | 6.16 | -44.5% |
| EV/EBITDA | 2.92 - 8.40 | 5.64 | -49.1% |
| EPV | 10.84 - 13.98 | 12.41 | 11.8% |
| DDM - Stable | 7.73 - 16.31 | 12.02 | 8.3% |
| DDM - Multi | 7.17 - 12.09 | 9.03 | -18.6% |
| Market Cap (mil) | 416.25 |
| Beta | -0.25 |
| Outstanding shares (mil) | 37.50 |
| Enterprise Value (mil) | 374.35 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.16% |
| Cost of Debt | 5.19% |
| WACC | 7.14% |