As of 2025-07-06, the Intrinsic Value of Vinythai PCL (VNT.BK) is 50.74 THB. This VNT.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.25 THB, the upside of Vinythai PCL is 48.10%.
The range of the Intrinsic Value is 36.83 - 92.37 THB
Based on its market price of 34.25 THB and our intrinsic valuation, Vinythai PCL (VNT.BK) is undervalued by 48.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.83 - 92.37 | 50.74 | 48.1% |
| DCF (Growth 10y) | 37.41 - 86.42 | 49.81 | 45.4% |
| DCF (EBITDA 5y) | 24.06 - 26.35 | 24.94 | -27.2% |
| DCF (EBITDA 10y) | 28.35 - 32.64 | 30.19 | -11.9% |
| Fair Value | 25.28 - 25.28 | 25.28 | -26.19% |
| P/E | 18.79 - 55.01 | 34.81 | 1.6% |
| EV/EBITDA | 23.08 - 43.78 | 33.07 | -3.4% |
| EPV | 36.41 - 48.73 | 42.57 | 24.3% |
| DDM - Stable | 47.65 - 179.47 | 113.56 | 231.6% |
| DDM - Multi | 23.84 - 68.91 | 35.31 | 3.1% |
| Market Cap (mil) | 40,592.87 |
| Beta | 0.97 |
| Outstanding shares (mil) | 1,185.19 |
| Enterprise Value (mil) | 33,644.80 |
| Market risk premium | 6.32% |
| Cost of Equity | 8.48% |
| Cost of Debt | 4.25% |
| WACC | 8.28% |