The Discounted Cash Flow (DCF) valuation of Banpu PCL (BANPU.BK) is 38.88 THB. With the latest stock price at 4.46 THB, the upside of Banpu PCL based on DCF is 771.7%.
Based on the latest price of 4.46 THB and our DCF valuation, Banpu PCL (BANPU.BK) is a buy. buying BANPU.BK stocks now will result in a potential gain of 771.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 13.1% | 9.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 0.41 - 141.38 | 38.88 |
| Upside | -90.9% - 3069.9% | 771.7% |