The Discounted Cash Flow (DCF) valuation of City Steel PCL (CITY.BK) is 0.84 THB. With the latest stock price at 1.46 THB, the upside of City Steel PCL based on DCF is -42.4%.
Based on the latest price of 1.46 THB and our DCF valuation, City Steel PCL (CITY.BK) is a sell. selling CITY.BK stocks now will result in a potential gain of 42.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.0% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (0.11) - 1.21 | 0.84 |
| Upside | -107.3% - -17.4% | -42.4% |