CK Power

Luang Prabang Expansion And 93% Renewables Will Forge Volatile Prospects

AnalystConsensusTarget

Not Invested

Consensus Narrative from 6 Analysts

Published

04 Sep 25

AnalystConsensusTarget's Fair Value

฿3.85

24.1% undervalued

04 Sep

฿2.92

-23.2%

8.1%

-23.2%

8.1%

Edit anytime before Sep 4 8:14 PM. Then post Updates to your followers.

Author's Valuation

฿3.8

24.1% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

฿3.8

24.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-2.57%

Renewable Energy revenue growth rate

0.31%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

11.90%

Calculation

฿1.79b

Earnings '28

24.59x

PE Ratio '28

฿43.93b

Market Cap '28

฿43.93b

Market Cap '28

8.13b

No. shares '28

฿5.40

Share Price '28

฿5.40 Share Price '28

Discounted to 2025 @ 12.00% p.a.

฿3.85

Fair Value '25