The Discounted Cash Flow (DCF) valuation of Berli Jucker PCL (BJC.BK) is 27.47 THB. With the latest stock price at 18.70 THB, the upside of Berli Jucker PCL based on DCF is 46.9%.
Based on the latest price of 18.70 THB and our DCF valuation, Berli Jucker PCL (BJC.BK) is a buy. buying BJC.BK stocks now will result in a potential gain of 46.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.9% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.62 - 76.86 | 27.47 |
| Upside | -53.9% - 311.0% | 46.9% |