The Discounted Cash Flow (DCF) valuation of AAPICO Hitech PCL (AH.BK) is 19.16 THB. With the latest stock price at 12.90 THB, the upside of AAPICO Hitech PCL based on DCF is 48.5%.
Based on the latest price of 12.90 THB and our DCF valuation, AAPICO Hitech PCL (AH.BK) is a buy. buying AH.BK stocks now will result in a potential gain of 48.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.5% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 14.49 - 26.38 | 19.16 |
| Upside | 12.3% - 104.5% | 48.5% |