What is the intrinsic value of Y92.SI?

As of 2025-08-02, the Intrinsic Value of Thai Beverage PCL (Y92.SI) is 0.57 SGD. This Y92.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.47 SGD, the upside of Thai Beverage PCL is 23.00%.

The range of the Intrinsic Value is 0.42 - 0.80 SGD

Is Y92.SI undervalued or overvalued?

Based on its market price of 0.47 SGD and our intrinsic valuation, Thai Beverage PCL (Y92.SI) is undervalued by 23.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.42 - 0.80	0.57	23.0%
DCF (Growth 10y)	0.51 - 0.91	0.67	44.2%
DCF (EBITDA 5y)	0.58 - 0.92	0.78	68.8%
DCF (EBITDA 10y)	0.63 - 1.01	0.84	80.8%
Fair Value	0.53 - 0.53	0.53	13.13%
P/E	0.59 - 2.49	1.30	178.6%
EV/EBITDA	0.41 - 1.26	0.80	71.1%
EPV	0.27 - 0.47	0.37	-20.7%
DDM - Stable	0.35 - 0.69	0.52	12.0%
DDM - Multi	0.35 - 0.53	0.42	-9.8%