As of 2025-07-06, the Intrinsic Value of Talaad Thai Leasehold Property Fund (TTLPF.BK) is 29.71 THB. This TTLPF.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.20 THB, the upside of Talaad Thai Leasehold Property Fund is 165.30%.
The range of the Intrinsic Value is 25.58 - 35.69 THB
Based on its market price of 11.20 THB and our intrinsic valuation, Talaad Thai Leasehold Property Fund (TTLPF.BK) is undervalued by 165.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.58 - 35.69 | 29.71 | 165.3% |
| DCF (Growth 10y) | 28.63 - 38.96 | 32.87 | 193.5% |
| DCF (EBITDA 5y) | 18.49 - 23.08 | 21.21 | 89.4% |
| DCF (EBITDA 10y) | 22.92 - 28.12 | 25.80 | 130.3% |
| Fair Value | 5.67 - 5.67 | 5.67 | -49.35% |
| P/E | 8.40 - 10.41 | 8.92 | -20.4% |
| EV/EBITDA | 13.42 - 17.66 | 15.82 | 41.2% |
| EPV | 23.93 - 29.11 | 26.52 | 136.8% |
| DDM - Stable | 6.90 - 13.24 | 10.07 | -10.1% |
| DDM - Multi | 10.84 - 14.63 | 12.37 | 10.5% |
| Market Cap (mil) | 2,016.00 |
| Beta | 0.08 |
| Outstanding shares (mil) | 180.00 |
| Enterprise Value (mil) | 1,955.59 |
| Market risk premium | 7.44% |
| Cost of Equity | 10.11% |
| Cost of Debt | 5.00% |
| WACC | 7.06% |