The Discounted Cash Flow (DCF) valuation of Triple i Logistics PCL (III.BK) is 2.53 THB. With the latest stock price at 4.78 THB, the upside of Triple i Logistics PCL based on DCF is -47.1%.
Based on the latest price of 4.78 THB and our DCF valuation, Triple i Logistics PCL (III.BK) is a sell. selling III.BK stocks now will result in a potential gain of 47.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 10.0% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.56 - 5.32 | 2.53 |
| Upside | -67.3% - 11.3% | -47.1% |