The Discounted Cash Flow (DCF) valuation of Kerry Express (Thailand) PCL (KEX.BK) is (10.40) THB. With the latest stock price at 1.48 THB, the upside of Kerry Express (Thailand) PCL based on DCF is -802.8%.
Based on the latest price of 1.48 THB and our DCF valuation, Kerry Express (Thailand) PCL (KEX.BK) is a sell. selling KEX.BK stocks now will result in a potential gain of 802.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 11.0% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (40.00) - (6.42) | (10.40) |
| Upside | -2802.5% - -533.9% | -802.8% |