The Discounted Cash Flow (DCF) valuation of Karmarts PCL (KAMART.BK) is 11.23 THB. With the latest stock price at 8.50 THB, the upside of Karmarts PCL based on DCF is 32.1%.
Based on the latest price of 8.50 THB and our DCF valuation, Karmarts PCL (KAMART.BK) is a buy. buying KAMART.BK stocks now will result in a potential gain of 32.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.9% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.99 - 19.57 | 11.23 |
| Upside | -6.0% - 130.2% | 32.1% |