The Discounted Cash Flow (DCF) valuation of Erawan Group PCL (ERW.BK) is 2.13 THB. With the latest stock price at 2.06 THB, the upside of Erawan Group PCL based on DCF is 3.3%.
Based on the latest price of 2.06 THB and our DCF valuation, Erawan Group PCL (ERW.BK) is a buy. buying ERW.BK stocks now will result in a potential gain of 3.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 10.0% | 8.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1.07 - 4.05 | 2.13 |
| Upside | -48.0% - 96.6% | 3.3% |