The Discounted Cash Flow (DCF) valuation of Far East Fame Line DDB PCL (FE.BK) is 186.61 THB. With the latest stock price at 173.50 THB, the upside of Far East Fame Line DDB PCL based on DCF is 7.6%.
Based on the latest price of 173.50 THB and our DCF valuation, Far East Fame Line DDB PCL (FE.BK) is a buy. buying FE.BK stocks now will result in a potential gain of 7.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 8.3% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 127.60 - 382.61 | 186.61 |
| Upside | -26.5% - 120.5% | 7.6% |