The Discounted Cash Flow (DCF) valuation of Chayo Group PCL (CHAYO.BK) is 6.22 THB. With the latest stock price at 1.72 THB, the upside of Chayo Group PCL based on DCF is 261.7%.
Based on the latest price of 1.72 THB and our DCF valuation, Chayo Group PCL (CHAYO.BK) is a buy. buying CHAYO.BK stocks now will result in a potential gain of 261.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 10.9% | 8.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4.20 - 9.96 | 6.22 |
| Upside | 144.2% - 479.1% | 261.7% |