As of 2025-07-02, the Intrinsic Value of Univanich Palm Oil PCL (UVAN.BK) is 22.68 THB. This UVAN.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.75 THB, the upside of Univanich Palm Oil PCL is 132.60%.
The range of the Intrinsic Value is 18.23 - 30.74 THB
Based on its market price of 9.75 THB and our intrinsic valuation, Univanich Palm Oil PCL (UVAN.BK) is undervalued by 132.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.23 - 30.74 | 22.68 | 132.6% |
| DCF (Growth 10y) | 21.03 - 35.34 | 26.15 | 168.2% |
| DCF (EBITDA 5y) | 13.94 - 17.06 | 15.45 | 58.5% |
| DCF (EBITDA 10y) | 17.64 - 22.67 | 19.96 | 104.7% |
| Fair Value | 32.51 - 32.51 | 32.51 | 233.48% |
| P/E | 8.52 - 10.09 | 9.45 | -3.1% |
| EV/EBITDA | 8.44 - 11.64 | 9.87 | 1.2% |
| EPV | 14.97 - 22.18 | 18.57 | 90.5% |
| DDM - Stable | 9.41 - 21.90 | 15.66 | 60.6% |
| DDM - Multi | 12.85 - 24.61 | 17.02 | 74.6% |
| Market Cap (mil) | 9,165.00 |
| Beta | 0.24 |
| Outstanding shares (mil) | 940.00 |
| Enterprise Value (mil) | 8,039.62 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.01% |
| Cost of Debt | 4.25% |
| WACC | 7.98% |