The Discounted Cash Flow (DCF) valuation of Asian Insulators PCL (AI.BK) is 9.53 THB. With the latest stock price at 3.28 THB, the upside of Asian Insulators PCL based on DCF is 190.5%.
Based on the latest price of 3.28 THB and our DCF valuation, Asian Insulators PCL (AI.BK) is a buy. buying AI.BK stocks now will result in a potential gain of 190.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.6% | 9.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7.99 - 12.01 | 9.53 |
| Upside | 143.5% - 266.1% | 190.5% |