As of 2025-07-06, the Intrinsic Value of Unique Engineering and Construction PCL (UNIQ.BK) is 4.22 THB. This UNIQ.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.02 THB, the upside of Unique Engineering and Construction PCL is 39.70%.
The range of the Intrinsic Value is (7.76) - 83.12 THB
Based on its market price of 3.02 THB and our intrinsic valuation, Unique Engineering and Construction PCL (UNIQ.BK) is undervalued by 39.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7.76) - 83.12 | 4.22 | 39.7% |
| DCF (Growth 10y) | (10.40) - 48.00 | (2.44) | -180.8% |
| DCF (EBITDA 5y) | (8.70) - 7.21 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (8.66) - 9.67 | (1,234.50) | -123450.0% |
| Fair Value | 6.49 - 6.49 | 6.49 | 114.99% |
| P/E | 1.80 - 3.62 | 2.47 | -18.2% |
| EV/EBITDA | (17.60) - 8.06 | (7.35) | -343.5% |
| EPV | (17.09) - 2.62 | (7.23) | -339.5% |
| DDM - Stable | 0.60 - 2.12 | 1.36 | -55.1% |
| DDM - Multi | 0.40 - 1.40 | 0.65 | -78.4% |
| Market Cap (mil) | 2,129.60 |
| Beta | 1.40 |
| Outstanding shares (mil) | 705.17 |
| Enterprise Value (mil) | 23,939.40 |
| Market risk premium | 7.44% |
| Cost of Equity | 22.76% |
| Cost of Debt | 9.85% |
| WACC | 7.78% |