The Discounted Cash Flow (DCF) valuation of Cal-Comp Electronics Thailand PCL (CCET.BK) is 10.31 THB. With the latest stock price at 7.05 THB, the upside of Cal-Comp Electronics Thailand PCL based on DCF is 46.3%.
Based on the latest price of 7.05 THB and our DCF valuation, Cal-Comp Electronics Thailand PCL (CCET.BK) is a buy. buying CCET.BK stocks now will result in a potential gain of 46.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 11.2% | 9.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.52 - 15.65 | 10.31 |
| Upside | 6.7% - 122.0% | 46.3% |