The Discounted Cash Flow (DCF) valuation of Haad Thip PCL (HTC.BK) is 22.53 THB. With the latest stock price at 15.30 THB, the upside of Haad Thip PCL based on DCF is 47.3%.
Based on the latest price of 15.30 THB and our DCF valuation, Haad Thip PCL (HTC.BK) is a buy. buying HTC.BK stocks now will result in a potential gain of 47.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.8% | 6.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 17.90 - 30.20 | 22.53 |
| Upside | 17.0% - 97.4% | 47.3% |