The Discounted Cash Flow (DCF) valuation of BuilderSmart PCL (BSM.BK) is 0.54 THB. With the latest stock price at 0.68 THB, the upside of BuilderSmart PCL based on DCF is -20.8%.
Based on the latest price of 0.68 THB and our DCF valuation, BuilderSmart PCL (BSM.BK) is a sell. selling BSM.BK stocks now will result in a potential gain of 20.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.2% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (0.22) - 2.90 | 0.54 |
| Upside | -132.3% - 326.3% | -20.8% |