The Discounted Cash Flow (DCF) valuation of Green Resources PCL (GREEN.BK) is 0.48 THB. With the latest stock price at 0.85 THB, the upside of Green Resources PCL based on DCF is -43.8%.
Based on the latest price of 0.85 THB and our DCF valuation, Green Resources PCL (GREEN.BK) is a sell. selling GREEN.BK stocks now will result in a potential gain of 43.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.6% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.29 - 0.92 | 0.48 |
| Upside | -65.5% - 8.3% | -43.8% |