The Discounted Cash Flow (DCF) valuation of ICC International PCL (ICC.BK) is 35.14 THB. With the latest stock price at 27.25 THB, the upside of ICC International PCL based on DCF is 29.0%.
Based on the latest price of 27.25 THB and our DCF valuation, ICC International PCL (ICC.BK) is a buy. buying ICC.BK stocks now will result in a potential gain of 29.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.8% | 6.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 22.05 - 89.50 | 35.14 |
| Upside | -19.1% - 228.4% | 29.0% |