The Discounted Cash Flow (DCF) valuation of Major Cineplex Group PCL (MAJOR.BK) is 9.86 THB. With the latest stock price at 8.85 THB, the upside of Major Cineplex Group PCL based on DCF is 11.4%.
Based on the latest price of 8.85 THB and our DCF valuation, Major Cineplex Group PCL (MAJOR.BK) is a buy. buying MAJOR.BK stocks now will result in a potential gain of 11.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.5% | 8.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.31 - 20.22 | 9.86 |
| Upside | -40.0% - 128.5% | 11.4% |