As of 2026-04-20, the Intrinsic Value of Thai Union Group PCL (TU.BK) is 14.94 THB. This TU.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.40 THB, the upside of Thai Union Group PCL is 31.00%.
The range of the Intrinsic Value is 5.01 - 49.17 THB
Based on its market price of 11.40 THB and our intrinsic valuation, Thai Union Group PCL (TU.BK) is undervalued by 31.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.01 - 49.17 | 14.94 | 31.0% |
| DCF (Growth 10y) | 6.37 - 48.53 | 15.92 | 39.6% |
| DCF (EBITDA 5y) | (1.50) - 7.51 | 1.96 | -82.8% |
| DCF (EBITDA 10y) | 1.12 - 10.87 | 4.86 | -57.4% |
| Fair Value | 5.42 - 5.42 | 5.42 | -52.49% |
| P/E | 8.71 - 11.80 | 10.09 | -11.5% |
| EV/EBITDA | (4.18) - 5.26 | (0.70) | -106.1% |
| EPV | 8.09 - 18.29 | 13.19 | 15.7% |
| DDM - Stable | 8.28 - 31.79 | 20.03 | 75.7% |
| DDM - Multi | 12.32 - 34.83 | 17.99 | 57.8% |
| Market Cap (mil) | 48,508.48 |
| Beta | 0.85 |
| Outstanding shares (mil) | 4,255.13 |
| Enterprise Value (mil) | 115,178.68 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.11% |
| Cost of Debt | 4.38% |
| WACC | 5.61% |