The Discounted Cash Flow (DCF) valuation of Union Auction PCL (AUCT.BK) is 7.95 THB. With the latest stock price at 5.55 THB, the upside of Union Auction PCL based on DCF is 43.2%.
Based on the latest price of 5.55 THB and our DCF valuation, Union Auction PCL (AUCT.BK) is a buy. buying AUCT.BK stocks now will result in a potential gain of 43.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.9% | 8.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6.51 - 10.09 | 7.95 |
| Upside | 17.2% - 81.8% | 43.2% |