The Discounted Cash Flow (DCF) valuation of Chu Kai PCL (CRANE.BK) is 0.36 THB. With the latest stock price at 0.38 THB, the upside of Chu Kai PCL based on DCF is -3.9%.
Based on the latest price of 0.38 THB and our DCF valuation, Chu Kai PCL (CRANE.BK) is a sell. selling CRANE.BK stocks now will result in a potential gain of 3.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 15.1% | 10.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (0.20) - 4.28 | 0.36 |
| Upside | -152.0% - 1025.2% | -3.9% |