The Discounted Cash Flow (DCF) valuation of G Capital PCL (GCAP.BK) is 0.16 THB. With the latest stock price at 0.29 THB, the upside of G Capital PCL based on DCF is -43.2%.
Based on the latest price of 0.29 THB and our DCF valuation, G Capital PCL (GCAP.BK) is a sell. selling GCAP.BK stocks now will result in a potential gain of 43.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 16.8% | 10.8% |
| Long-term Growth Rate | 3.0% - 4.5% | 3.7% |
| Fair Price | (0.33) - 27.53 | 0.16 |
| Upside | -213.8% - 9393.5% | -43.2% |