The Discounted Cash Flow (DCF) valuation of AI Energy PCL (AIE.BK) is 2.38 THB. With the latest stock price at 1.15 THB, the upside of AI Energy PCL based on DCF is 106.6%.
Based on the latest price of 1.15 THB and our DCF valuation, AI Energy PCL (AIE.BK) is a buy. buying AIE.BK stocks now will result in a potential gain of 106.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.3% | 8.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2.01 - 2.95 | 2.38 |
| Upside | 75.2% - 156.4% | 106.6% |