The Discounted Cash Flow (DCF) valuation of Brooker Group PCL (BROOK.BK) is 0.23 THB. With the latest stock price at 0.70 THB, the upside of Brooker Group PCL based on DCF is -67.8%.
Based on the latest price of 0.70 THB and our DCF valuation, Brooker Group PCL (BROOK.BK) is a sell. selling BROOK.BK stocks now will result in a potential gain of 67.8%.
Range | Selected | |
WACC / Discount Rate | 5.1% - 7.8% | 6.4% |
Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
Fair Price | 0.13 - 2.03 | 0.23 |
Upside | -81.3% - 190.6% | -67.8% |