The Discounted Cash Flow (DCF) valuation of IT City PCL (IT.BK) is 4.65 THB. With the latest stock price at 3.20 THB, the upside of IT City PCL based on DCF is 45.4%.
Based on the latest price of 3.20 THB and our DCF valuation, IT City PCL (IT.BK) is a buy. buying IT.BK stocks now will result in a potential gain of 45.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 5.9% | 5.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.07 - 7.24 | 4.65 |
| Upside | -4.0% - 126.3% | 45.4% |