The Discounted Cash Flow (DCF) valuation of Triple i Logistics PCL (III.BK) is 2.86 THB. With the latest stock price at 4.96 THB, the upside of Triple i Logistics PCL based on DCF is -42.4%.
Based on the latest price of 4.96 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 42.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 10.8% | 8.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.83 - 5.43 | 2.86 |
| Upside | -63.0% - 9.4% | -42.4% |