The Discounted Cash Flow (DCF) valuation of Minor International PCL (MINT.BK) is 32.11 THB. With the latest stock price at 24.20 THB, the upside of Minor International PCL based on DCF is 32.7%.
Based on the latest price of 24.20 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 32.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.9% | 6.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 19.75 - 53.41 | 32.11 |
| Upside | -18.4% - 120.7% | 32.7% |