The Discounted Cash Flow (DCF) valuation of Krungdhep Sophon PCL (KWC.BK) is 280.38 THB. With the latest stock price at 282.00 THB, the upside of Krungdhep Sophon PCL based on DCF is -0.6%.
Based on the latest price of 282.00 THB and our DCF valuation, Krungdhep Sophon PCL (KWC.BK) is a sell. selling KWC.BK stocks now will result in a potential gain of 0.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.4% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 214.05 - 421.97 | 280.38 |
| Upside | -24.1% - 49.6% | -0.6% |