The Discounted Cash Flow (DCF) valuation of Thonburi Medical Centre PCL (KDH.BK) is 124.57 THB. With the latest stock price at 94.75 THB, the upside of Thonburi Medical Centre PCL based on DCF is 31.5%.
Based on the latest price of 94.75 THB and our DCF valuation, Thonburi Medical Centre PCL (KDH.BK) is a buy. buying KDH.BK stocks now will result in a potential gain of 31.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.5% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 103.38 - 159.34 | 124.57 |
| Upside | 9.1% - 68.2% | 31.5% |