The Discounted Cash Flow (DCF) valuation of Multibax PCL (MBAX.BK) is (0.65) THB. With the latest stock price at 1.51 THB, the upside of Multibax PCL based on DCF is -143.3%.
Based on the latest price of 1.51 THB and our DCF valuation, Multibax PCL (MBAX.BK) is a sell. selling MBAX.BK stocks now will result in a potential gain of 143.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 21.2% | 13.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (1.85) - 6.17 | (0.65) |
| Upside | -222.4% - 308.3% | -143.3% |