The Discounted Cash Flow (DCF) valuation of Master Ad PCL (MACO.BK) is 0.50 THB. With the latest stock price at 0.71 THB, the upside of Master Ad PCL based on DCF is -29.4%.
Based on the latest price of 0.71 THB and our DCF valuation, Master Ad PCL (MACO.BK) is a sell. selling MACO.BK stocks now will result in a potential gain of 29.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 12.8% | 10.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.38 - 0.78 | 0.50 |
| Upside | -46.3% - 9.2% | -29.4% |