The Discounted Cash Flow (DCF) valuation of Kingsmen CMTI PCL (K.BK) is 1.40 THB. With the latest stock price at 1.16 THB, the upside of Kingsmen CMTI PCL based on DCF is 20.3%.
Based on the latest price of 1.16 THB and our DCF valuation, Kingsmen CMTI PCL (K.BK) is a buy. buying K.BK stocks now will result in a potential gain of 20.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.3% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.00 - 2.35 | 1.40 |
| Upside | -13.5% - 102.9% | 20.3% |