The Discounted Cash Flow (DCF) valuation of Malee Group PCL (MALEE.BK) is 10.66 THB. With the latest stock price at 7.25 THB, the upside of Malee Group PCL based on DCF is 47.0%.
Based on the latest price of 7.25 THB and our DCF valuation, Malee Group PCL (MALEE.BK) is a buy. buying MALEE.BK stocks now will result in a potential gain of 47.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.3% | 6.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 8.02 - 15.29 | 10.66 |
| Upside | 10.7% - 110.9% | 47.0% |