The Discounted Cash Flow (DCF) valuation of AAPICO Hitech PCL (AH.BK) is 20.06 THB. With the latest stock price at 14.40 THB, the upside of AAPICO Hitech PCL based on DCF is 39.3%.
Based on the latest price of 14.40 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 39.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.1% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 14.22 - 29.52 | 20.06 |
| Upside | -1.2% - 105.0% | 39.3% |