The Discounted Cash Flow (DCF) valuation of Inoue Rubber Thailand PCL (IRC.BK) is 16.37 THB. With the latest stock price at 11.30 THB, the upside of Inoue Rubber Thailand PCL based on DCF is 44.9%.
Based on the latest price of 11.30 THB and our DCF valuation, Inoue Rubber Thailand PCL (IRC.BK) is a buy. buying IRC.BK stocks now will result in a potential gain of 44.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.0% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 14.35 - 19.70 | 16.37 |
| Upside | 27.0% - 74.3% | 44.9% |