The Discounted Cash Flow (DCF) valuation of Applied DB PCL (ADB.BK) is 0.57 THB. With the latest stock price at 0.56 THB, the upside of Applied DB PCL based on DCF is 1.8%.
Based on the latest price of 0.56 THB and our DCF valuation, Applied DB PCL (ADB.BK) is a buy. buying ADB.BK stocks now will result in a potential gain of 1.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 12.9% | 9.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.29 - 1.56 | 0.57 |
| Upside | -49.0% - 178.8% | 1.8% |