As of 2025-05-17, the Intrinsic Value of Exotic Food PCL (XO.BK) is 24.86 THB. This XO.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.00 THB, the upside of Exotic Food PCL is 55.40%.
The range of the Intrinsic Value is 20.16 - 33.00 THB
Based on its market price of 16.00 THB and our intrinsic valuation, Exotic Food PCL (XO.BK) is undervalued by 55.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.16 - 33.00 | 24.86 | 55.4% |
| DCF (Growth 10y) | 22.83 - 37.18 | 28.11 | 75.7% |
| DCF (EBITDA 5y) | 21.16 - 27.37 | 22.94 | 43.4% |
| DCF (EBITDA 10y) | 23.51 - 32.26 | 26.55 | 65.9% |
| Fair Value | 46.16 - 46.16 | 46.16 | 188.51% |
| P/E | 23.41 - 44.76 | 25.68 | 60.5% |
| EV/EBITDA | 16.54 - 22.05 | 17.80 | 11.3% |
| EPV | 12.07 - 17.73 | 14.90 | -6.9% |
| DDM - Stable | 11.45 - 25.53 | 18.49 | 15.5% |
| DDM - Multi | 18.96 - 30.46 | 23.19 | 44.9% |
| Market Cap (mil) | 6,852.16 |
| Beta | 1.00 |
| Outstanding shares (mil) | 428.26 |
| Enterprise Value (mil) | 6,512.33 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.40% |
| Cost of Debt | 4.25% |
| WACC | 9.37% |