The Discounted Cash Flow (DCF) valuation of Eason & Co PCL (EASON.BK) is 0.87 THB. With the latest stock price at 1.07 THB, the upside of Eason & Co PCL based on DCF is -18.6%.
Based on the latest price of 1.07 THB and our DCF valuation, Eason & Co PCL (EASON.BK) is a sell. selling EASON.BK stocks now will result in a potential gain of 18.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.6% | 8.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.76 - 1.08 | 0.87 |
| Upside | -29.0% - 0.7% | -18.6% |