The Discounted Cash Flow (DCF) valuation of Bangkok Dusit Medical Services PCL (BDMS.BK) is 18.98 THB. With the latest stock price at 20.30 THB, the upside of Bangkok Dusit Medical Services PCL based on DCF is -6.5%.
Based on the latest price of 20.30 THB and our DCF valuation, Bangkok Dusit Medical Services PCL (BDMS.BK) is a sell. selling BDMS.BK stocks now will result in a potential gain of 6.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.2% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 14.29 - 28.95 | 18.98 |
| Upside | -29.6% - 42.6% | -6.5% |