The Discounted Cash Flow (DCF) valuation of Leo Global Logistics PCL (LEO.BK) is 1.35 THB. With the latest stock price at 2.16 THB, the upside of Leo Global Logistics PCL based on DCF is -37.4%.
Based on the latest price of 2.16 THB and our DCF valuation, Leo Global Logistics PCL (LEO.BK) is a sell. selling LEO.BK stocks now will result in a potential gain of 37.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.9% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.63 - 2.85 | 1.35 |
| Upside | -70.8% - 31.8% | -37.4% |