The Discounted Cash Flow (DCF) valuation of Karmarts PCL (KAMART.BK) is 9.56 THB. With the latest stock price at 6.85 THB, the upside of Karmarts PCL based on DCF is 39.6%.
Based on the latest price of 6.85 THB and our DCF valuation, Karmarts PCL (KAMART.BK) is a buy. buying KAMART.BK stocks now will result in a potential gain of 39.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.8% | 7.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 7.57 - 13.14 | 9.56 |
| Upside | 10.5% - 91.8% | 39.6% |