The Discounted Cash Flow (DCF) valuation of Jay Mart PCL (JMART.BK) is 5.10 THB. With the latest stock price at 6.45 THB, the upside of Jay Mart PCL based on DCF is -20.9%.
Based on the latest price of 6.45 THB and our DCF valuation, Jay Mart PCL (JMART.BK) is a sell. selling JMART.BK stocks now will result in a potential gain of 20.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 11.5% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (3.77) - 323.27 | 5.10 |
| Upside | -158.5% - 4912.0% | -20.9% |