As of 2026-04-03, the Intrinsic Value of Global Consumer PCL (GLOCON.BK) is 1.16 THB. This GLOCON.BK valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.20 THB, the upside of Global Consumer PCL is 477.90%.
The range of the Intrinsic Value is 0.59 - 5.58 THB
Based on its market price of 0.20 THB and our intrinsic valuation, Global Consumer PCL (GLOCON.BK) is undervalued by 477.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.49) - (0.20) | (0.23) | -215.1% |
| DCF (Growth 10y) | 0.59 - 5.58 | 1.16 | 477.9% |
| DCF (EBITDA 5y) | (0.06) - (0.03) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 0.14 - 0.22 | 0.20 | -2.4% |
| Fair Value | -0.12 - -0.12 | -0.12 | -158.52% |
| P/E | (0.19) - (0.20) | (0.20) | -198.6% |
| EV/EBITDA | 0.13 - 0.21 | 0.19 | -6.8% |
| EPV | (0.90) - (1.06) | (0.98) | -591.3% |
| DDM - Stable | (0.34) - (2.50) | (1.42) | -810.4% |
| DDM - Multi | (0.00) - 0.01 | 0.00 | -99.6% |
| Market Cap (mil) | 807.81 |
| Beta | 0.42 |
| Outstanding shares (mil) | 4,039.04 |
| Enterprise Value (mil) | 1,342.71 |
| Market risk premium | 7.44% |
| Cost of Equity | 6.84% |
| Cost of Debt | 5.00% |
| WACC | 6.00% |