The Discounted Cash Flow (DCF) valuation of Forth Smart Service PCL (FSMART.BK) is 7.97 THB. With the latest stock price at 7.30 THB, the upside of Forth Smart Service PCL based on DCF is 9.2%.
Based on the latest price of 7.30 THB and our DCF valuation, Forth Smart Service PCL (FSMART.BK) is a buy. buying FSMART.BK stocks now will result in a potential gain of 9.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.9% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5.30 - 15.87 | 7.97 |
| Upside | -27.5% - 117.3% | 9.2% |