The Discounted Cash Flow (DCF) valuation of Minor International PCL (MINT.BK) is 28.95 THB. With the latest stock price at 22.40 THB, the upside of Minor International PCL based on DCF is 29.2%.
Based on the latest price of 22.40 THB and our DCF valuation, Minor International PCL (MINT.BK) is a buy. buying MINT.BK stocks now will result in a potential gain of 29.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.9% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 16.88 - 50.06 | 28.95 |
| Upside | -24.6% - 123.5% | 29.2% |