The Discounted Cash Flow (DCF) valuation of Mega Lifesciences PCL (MEGA.BK) is 39.16 THB. With the latest stock price at 26.75 THB, the upside of Mega Lifesciences PCL based on DCF is 46.4%.
Based on the latest price of 26.75 THB and our DCF valuation, Mega Lifesciences PCL (MEGA.BK) is a buy. buying MEGA.BK stocks now will result in a potential gain of 46.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 12.0% | 10.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 33.86 - 47.04 | 39.16 |
| Upside | 26.6% - 75.9% | 46.4% |