The Discounted Cash Flow (DCF) valuation of Siam Makro PCL (MAKRO.BK) is 25.99 THB. With the latest stock price at 35.50 THB, the upside of Siam Makro PCL based on DCF is -26.8%.
Based on the latest price of 35.50 THB and our DCF valuation, Siam Makro PCL (MAKRO.BK) is a sell. selling MAKRO.BK stocks now will result in a potential gain of 26.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.7% | 7.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 14.45 - 59.30 | 25.99 |
| Upside | -59.3% - 67.1% | -26.8% |