(Income Approach) และคิดลดกระแสเงินสดเป็นมลูค่าปัจจบุนั โดยเงินลงทนุดงักลา่วมีมลูคา่ยตุิธรรมจ านวนเงินรวม 8,231 ล้านบาท ตอ่มา บริษัทฯ ได้รับจดหมายจากส านกัคณะกรรมการก ากบัหลกัทรัพย์และตลาดหลกัทรัพย์เลขที่

cashflow is the most suitable approach which calculated the SUTG’s valuation at THB 700,000,000, therefore the 66.00 stakes in SUTG should be at THB 460,000,000. Company shall issue the shares and

-Earning per share 700 1,118 As shown above, the discounted cashflow is the most suitable approach which calculated the SUTG’s valuation at THB 700,000,000, therefore the 66.00 stakes in SUTG should be at

., Ltd ed value doe Company, f 63 million B r to make ful ount will be b he financial Business the 4 approaches h Flow approa W 1 201 59 84 50 or is of the low method proportionate any in each b ent price

financial status and evaluate the assets of Hero Experience. Sims based its evaluation on the Discounted Cash Flow Approach, assuming that the business has been operating for 9 years, with 1,200,000 users and

Experience. Sims based its evaluation on the Discounted Cash Flow Approach, assuming that the business has been operating for 9 years, which is the duration according to lease agreement of 3 years with

financial advisor using Discounted Cash Flow Approach method. By purchase price between Baht 46.38-94.77 millions. The Board of Directors is of the opinion that the price not over Baht 60 Millions. The

, including relevant licenses - 5. Assets Value and the Total Value of Consideration and Valuation Method for Determination of Total Value of Consideration The Company has appointed the valuers approved by the

in skin cares and cosmetics. In addition, At-Ze distributed medical care products under brand name “Aesthetic Zecret”. Criterion Calculation Method Transaction size 1. Net tangible assets (NTA

Calculation Method Transaction size 1. Net tangible assets (NTA) Proportion of assets acquired (100%) x NTA AT-ZE (29.78) NTA WINNER (604.68) 4.93 % 2. Net income Proportion of assets acquired (100%) x Net