The Discounted Cash Flow (DCF) valuation of Chewathai PCL (CHEWA.BK) is 0.16 THB. With the latest stock price at 0.24 THB, the upside of Chewathai PCL based on DCF is -35.3%.
Based on the latest price of 0.24 THB and our DCF valuation, Chewathai PCL (CHEWA.BK) is a sell. selling CHEWA.BK stocks now will result in a potential gain of 35.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 6.2% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (0.02) - 0.49 | 0.16 |
| Upside | -109.5% - 103.3% | -35.3% |