The Discounted Cash Flow (DCF) valuation of MCOT PCL (MCOT.BK) is (5.26) THB. With the latest stock price at 4.04 THB, the upside of MCOT PCL based on DCF is -230.3%.
Based on the latest price of 4.04 THB and our DCF valuation, MCOT PCL (MCOT.BK) is a sell. selling MCOT.BK stocks now will result in a potential gain of 230.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.1% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (10.28) - (3.90) | (5.26) |
| Upside | -354.6% - -196.4% | -230.3% |