As of 2025-07-15, the Intrinsic Value of Tycoons Worldwide Group Thailand PCL (TYCN.BK) is 1.89 THB. This TYCN.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.75 THB, the upside of Tycoons Worldwide Group Thailand PCL is 7.90%.
The range of the Intrinsic Value is 1.06 - 4.22 THB
Based on its market price of 1.75 THB and our intrinsic valuation, Tycoons Worldwide Group Thailand PCL (TYCN.BK) is undervalued by 7.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.06 - 4.22 | 1.89 | 7.9% |
| DCF (Growth 10y) | 1.97 - 6.48 | 3.16 | 80.8% |
| DCF (EBITDA 5y) | 0.46 - 1.45 | 0.65 | -62.6% |
| DCF (EBITDA 10y) | 1.15 - 2.53 | 1.47 | -16.0% |
| Fair Value | -2.35 - -2.35 | -2.35 | -234.48% |
| P/E | (5.86) - (3.93) | (5.22) | -398.5% |
| EV/EBITDA | (1.21) - (1.28) | (1.23) | -170.1% |
| EPV | 0.99 - 1.83 | 1.41 | -19.3% |
| DDM - Stable | (3.92) - (15.21) | (9.57) | -646.6% |
| DDM - Multi | 0.51 - 1.65 | 0.80 | -54.5% |
| Market Cap (mil) | 1,044.31 |
| Beta | 0.04 |
| Outstanding shares (mil) | 596.75 |
| Enterprise Value (mil) | 1,600.12 |
| Market risk premium | 7.44% |
| Cost of Equity | 7.59% |
| Cost of Debt | 6.11% |
| WACC | 6.60% |