The Discounted Cash Flow (DCF) valuation of Humanica PCL (HUMAN.BK) is 11.76 THB. With the latest stock price at 7.95 THB, the upside of Humanica PCL based on DCF is 47.9%.
Based on the latest price of 7.95 THB and our DCF valuation, Humanica PCL (HUMAN.BK) is a buy. buying HUMAN.BK stocks now will result in a potential gain of 47.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.1% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 7.92 - 26.11 | 11.76 |
| Upside | -0.4% - 228.4% | 47.9% |