The Discounted Cash Flow (DCF) valuation of Harn Engineering Solutions PCL (HARN.BK) is 2.68 THB. With the latest stock price at 2.00 THB, the upside of Harn Engineering Solutions PCL based on DCF is 33.9%.
Based on the latest price of 2.00 THB and our DCF valuation, Harn Engineering Solutions PCL (HARN.BK) is a buy. buying HARN.BK stocks now will result in a potential gain of 33.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.7% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.16 - 3.73 | 2.68 |
| Upside | 8.0% - 86.7% | 33.9% |