The Discounted Cash Flow (DCF) valuation of AP Thailand PCL (AP.BK) is 8.71 THB. With the latest stock price at 6.60 THB, the upside of AP Thailand PCL based on DCF is 31.9%.
Based on the latest price of 6.60 THB and our DCF valuation, AP Thailand PCL (AP.BK) is a buy. buying AP.BK stocks now will result in a potential gain of 31.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.5% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6.07 - 12.55 | 8.71 |
| Upside | -8.0% - 90.1% | 31.9% |