The Discounted Cash Flow (DCF) valuation of Asia Hotel PCL (ASIA.BK) is 2.80 THB. With the latest stock price at 4.94 THB, the upside of Asia Hotel PCL based on DCF is -43.3%.
Based on the latest price of 4.94 THB and our DCF valuation, Asia Hotel PCL (ASIA.BK) is a sell. selling ASIA.BK stocks now will result in a potential gain of 43.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 12.0% | 9.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (0.68) - 15.37 | 2.80 |
| Upside | -113.8% - 211.1% | -43.3% |