The Discounted Cash Flow (DCF) valuation of Ichitan Group PCL (ICHI.BK) is 13.65 THB. With the latest stock price at 10.50 THB, the upside of Ichitan Group PCL based on DCF is 30.0%.
Based on the latest price of 10.50 THB and our DCF valuation, Ichitan Group PCL (ICHI.BK) is a buy. buying ICHI.BK stocks now will result in a potential gain of 30.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.7% | 9.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 11.67 - 16.57 | 13.65 |
| Upside | 11.2% - 57.8% | 30.0% |