As of 2025-08-02, the Intrinsic Value of Thai Steel Cable PCL (TSC.BK) is 17.33 THB. This TSC.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.90 THB, the upside of Thai Steel Cable PCL is 34.30%.
The range of the Intrinsic Value is 14.58 - 21.77 THB
Based on its market price of 12.90 THB and our intrinsic valuation, Thai Steel Cable PCL (TSC.BK) is undervalued by 34.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.58 - 21.77 | 17.33 | 34.3% |
| DCF (Growth 10y) | 16.54 - 24.35 | 19.54 | 51.5% |
| DCF (EBITDA 5y) | 8.70 - 10.57 | 9.43 | -26.9% |
| DCF (EBITDA 10y) | 11.56 - 13.99 | 12.55 | -2.7% |
| Fair Value | 28.28 - 28.28 | 28.28 | 119.22% |
| P/E | 8.15 - 12.08 | 9.55 | -25.9% |
| EV/EBITDA | 5.75 - 9.06 | 7.57 | -41.3% |
| EPV | 14.15 - 18.02 | 16.09 | 24.7% |
| DDM - Stable | 10.24 - 21.31 | 15.78 | 22.3% |
| DDM - Multi | 13.00 - 19.98 | 15.67 | 21.5% |
| Market Cap (mil) | 3,351.42 |
| Beta | 0.37 |
| Outstanding shares (mil) | 259.80 |
| Enterprise Value (mil) | 2,902.93 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.25% |
| Cost of Debt | 4.25% |
| WACC | 7.25% |