The Discounted Cash Flow (DCF) valuation of MK Restaurant Group PCL (M.BK) is 18.28 THB. With the latest stock price at 14.70 THB, the upside of MK Restaurant Group PCL based on DCF is 24.4%.
Based on the latest price of 14.70 THB and our DCF valuation, MK Restaurant Group PCL (M.BK) is a buy. buying M.BK stocks now will result in a potential gain of 24.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 11.3% | 9.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 14.46 - 24.70 | 18.28 |
| Upside | -1.6% - 68.0% | 24.4% |