The Discounted Cash Flow (DCF) valuation of Internet Thailand PCL (INET.BK) is 7.91 THB. With the latest stock price at 4.12 THB, the upside of Internet Thailand PCL based on DCF is 91.9%.
Based on the latest price of 4.12 THB and our DCF valuation, Internet Thailand PCL (INET.BK) is a buy. buying INET.BK stocks now will result in a potential gain of 91.9%.
| Range | Selected | |
| WACC / Discount Rate | 10.0% - 13.7% | 11.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6.97 - 9.32 | 7.91 |
| Upside | 69.1% - 126.3% | 91.9% |