As of 2026-05-25, the Intrinsic Value of PTT Exploration and Production PCL (PTTEP.BK) is 184.71 THB. This PTTEP.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 151.00 THB, the upside of PTT Exploration and Production PCL is 22.30%.
The range of the Intrinsic Value is 131.39 - 309.59 THB
Based on its market price of 151.00 THB and our intrinsic valuation, PTT Exploration and Production PCL (PTTEP.BK) is undervalued by 22.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 131.39 - 309.59 | 184.71 | 22.3% |
| DCF (Growth 10y) | 137.32 - 313.87 | 190.54 | 26.2% |
| DCF (EBITDA 5y) | 181.77 - 278.78 | 216.13 | 43.1% |
| DCF (EBITDA 10y) | 176.43 - 308.78 | 224.53 | 48.7% |
| Fair Value | 349.80 - 349.80 | 349.80 | 131.65% |
| P/E | 103.57 - 170.42 | 147.28 | -2.5% |
| EV/EBITDA | 152.52 - 242.36 | 181.12 | 19.9% |
| EPV | 218.56 - 441.84 | 330.20 | 118.7% |
| DDM - Stable | 69.04 - 209.46 | 139.25 | -7.8% |
| DDM - Multi | 79.14 - 213.64 | 118.57 | -21.5% |
| Market Cap (mil) | 599,468.50 |
| Beta | 0.31 |
| Outstanding shares (mil) | 3,969.99 |
| Enterprise Value (mil) | 653,166.80 |
| Market risk premium | 7.44% |
| Cost of Equity | 10.60% |
| Cost of Debt | 4.25% |
| WACC | 9.15% |