The Discounted Cash Flow (DCF) valuation of Bangkok Airways PCL (BA.BK) is 27.68 THB. With the latest stock price at 15.00 THB, the upside of Bangkok Airways PCL based on DCF is 84.5%.
Based on the latest price of 15.00 THB and our DCF valuation, Bangkok Airways PCL (BA.BK) is a buy. buying BA.BK stocks now will result in a potential gain of 84.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.7% | 8.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 22.02 - 37.12 | 27.68 |
| Upside | 46.8% - 147.5% | 84.5% |