The Discounted Cash Flow (DCF) valuation of K. W. Metal Work PCL (KWM.BK) is 1.14 THB. With the latest stock price at 0.87 THB, the upside of K. W. Metal Work PCL based on DCF is 31.4%.
Based on the latest price of 0.87 THB and our DCF valuation, K. W. Metal Work PCL (KWM.BK) is a buy. buying KWM.BK stocks now will result in a potential gain of 31.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.2% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.89 - 1.72 | 1.14 |
| Upside | 2.5% - 97.5% | 31.4% |