The Discounted Cash Flow (DCF) valuation of Com7 PCL (COM7.BK) is 14.07 THB. With the latest stock price at 20.80 THB, the upside of Com7 PCL based on DCF is -32.4%.
Based on the latest price of 20.80 THB and our DCF valuation, Com7 PCL (COM7.BK) is a sell. selling COM7.BK stocks now will result in a potential gain of 32.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.4% | 10.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10.71 - 19.97 | 14.07 |
| Upside | -48.5% - -4.0% | -32.4% |