The Discounted Cash Flow (DCF) valuation of Total Access Communication PCL (DTAC.BK) is 40.59 THB. With the latest stock price at 52.25 THB, the upside of Total Access Communication PCL based on DCF is -22.3%.
Based on the latest price of 52.25 THB and our DCF valuation, Total Access Communication PCL (DTAC.BK) is a sell. selling DTAC.BK stocks now will result in a potential gain of 22.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 9.5% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 18.38 - 107.17 | 40.59 |
| Upside | -64.8% - 105.1% | -22.3% |