The Discounted Cash Flow (DCF) valuation of After You Public Co Ltd (AU.BK) is 9.07 THB. With the latest stock price at 6.55 THB, the upside of After You Public Co Ltd based on DCF is 38.4%.
Based on the latest price of 6.55 THB and our DCF valuation, After You Public Co Ltd (AU.BK) is a buy. buying AU.BK stocks now will result in a potential gain of 38.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.9% | 6.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 6.91 - 13.35 | 9.07 |
| Upside | 5.5% - 103.8% | 38.4% |