Intrinsic Value

The intrinsic value of Thai Airways International PCL (THAI) under the Base Case is 3.73 THB per share. Compared with the current market price of 5.35 THB, the stock appears Overvalued by 30% .

The intrinsic value is calculated using the DCF method. The model assumes net margin falls to 1% by 2041, below its five-year average of 55%. Revenue grows about 7% a year over the next five years, less than a third of its five-year pace of 31%.

Do our valuations actually work? See backtest results .

THAI Intrinsic Value
฿3.73
Overvaluation 30%
Intrinsic Value
Price ฿5.35
T

We don’t have enough historical valuation data to make this comparison.

Monitor THAI
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ฿2.98
Get notified when the price drops into your buy zone
Current Price ฿5.35
Intrinsic Value ฿3.73
Margin of Safety 20% ฿2.98
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to THAI

Fundamental Analysis

What Thai Airways International PCL Does

Airlines Industrials

Thai Airways International is Thailand’s flag carrier airline. It sells passenger air travel on domestic and international routes, and it also carries cargo in the belly space of its aircraft. Its main customers are leisure travelers, business travelers, Thai residents traveling abroad, visitors coming into Thailand, and companies that need air freight service.

Headquarters
Thailand TH
Employees
11 883
IPO date
Jul 23, 1992
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Thai Airways International PCL

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one THAI stock?

The intrinsic value for Thai Airways International PCL (THAI) under the Base Case is 3.73 THB.

Is THAI stock undervalued or overvalued?

Compared with the current market price of 5.35 THB, the stock appears Overvalued by 30% .

Back to Top