The Discounted Cash Flow (DCF) valuation of MC Group PCL (MC.BK) is 14.24 THB. With the latest stock price at 9.70 THB, the upside of MC Group PCL based on DCF is 46.8%.
Based on the latest price of 9.70 THB and our DCF valuation, MC Group PCL (MC.BK) is a buy. buying MC.BK stocks now will result in a potential gain of 46.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.9% | 8.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 11.78 - 18.01 | 14.24 |
| Upside | 21.4% - 85.6% | 46.8% |