As of 2025-05-23, the Intrinsic Value of True Corporation PCL (TRUE.BK) is 9.29 THB. This TRUE.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.30 THB, the upside of True Corporation PCL is -24.40%.
The range of the Intrinsic Value is (0.94) - 319.80 THB
Based on its market price of 12.30 THB and our intrinsic valuation, True Corporation PCL (TRUE.BK) is overvalued by 24.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.94) - 319.80 | 9.29 | -24.4% |
| DCF (Growth 10y) | 1.17 - 369.16 | 13.00 | 5.7% |
| DCF (EBITDA 5y) | (2.53) - 1.04 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.78) - 5.98 | 2.22 | -81.9% |
| Fair Value | -1.35 - -1.35 | -1.35 | -110.98% |
| P/E | (4.39) - (4.67) | (4.47) | -136.3% |
| EV/EBITDA | (5.43) - 7.10 | 0.57 | -95.3% |
| EPV | (3.76) - 5.99 | 1.12 | -90.9% |
| DDM - Stable | (2.19) - (23.37) | (12.78) | -203.9% |
| DDM - Multi | 3.25 - 30.03 | 6.12 | -50.3% |
| Market Cap (mil) | 424,990.84 |
| Beta | 0.88 |
| Outstanding shares (mil) | 34,552.10 |
| Enterprise Value (mil) | 838,286.80 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.64% |
| Cost of Debt | 7.78% |
| WACC | 7.72% |