The Discounted Cash Flow (DCF) valuation of Delta Electronics Thailand PCL (DELTA.BK) is 59.93 THB. With the latest stock price at 114.50 THB, the upside of Delta Electronics Thailand PCL based on DCF is -47.7%.
Based on the latest price of 114.50 THB and our DCF valuation, Delta Electronics Thailand PCL (DELTA.BK) is a sell. selling DELTA.BK stocks now will result in a potential gain of 47.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.5% | 10.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 46.32 - 86.64 | 59.93 |
| Upside | -59.5% - -24.3% | -47.7% |