The Discounted Cash Flow (DCF) valuation of Dynasty Ceramic PCL (DCC.BK) is 1.91 THB. With the latest stock price at 1.62 THB, the upside of Dynasty Ceramic PCL based on DCF is 17.7%.
Based on the latest price of 1.62 THB and our DCF valuation, Dynasty Ceramic PCL (DCC.BK) is a buy. buying DCC.BK stocks now will result in a potential gain of 17.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.3% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.40 - 3.00 | 1.91 |
| Upside | -13.7% - 85.4% | 17.7% |