The Discounted Cash Flow (DCF) valuation of Eason & Co PCL (EASON.BK) is 1.64 THB. With the latest stock price at 1.10 THB, the upside of Eason & Co PCL based on DCF is 49.4%.
Based on the latest price of 1.10 THB and our DCF valuation, Eason & Co PCL (EASON.BK) is a buy. buying EASON.BK stocks now will result in a potential gain of 49.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.4% | 7.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1.39 - 2.11 | 1.64 |
| Upside | 26.1% - 91.7% | 49.4% |