The Discounted Cash Flow (DCF) valuation of Eastern Water Resources Development and Management PCL (EASTW.BK) is 1.48 THB. With the latest stock price at 1.65 THB, the upside of Eastern Water Resources Development and Management PCL based on DCF is -10.3%.
Based on the latest price of 1.65 THB and our DCF valuation, Eastern Water Resources Development and Management PCL (EASTW.BK) is a sell. selling EASTW.BK stocks now will result in a potential gain of 10.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 9.3% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (2.91) - 40.51 | 1.48 |
| Upside | -276.5% - 2355.2% | -10.3% |