The Discounted Cash Flow (DCF) valuation of Metro Systems Corporation PCL (MSC.BK) is 9.61 THB. With the latest stock price at 7.90 THB, the upside of Metro Systems Corporation PCL based on DCF is 21.7%.
Based on the latest price of 7.90 THB and our DCF valuation, Metro Systems Corporation PCL (MSC.BK) is a buy. buying MSC.BK stocks now will result in a potential gain of 21.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.2% | 9.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.52 - 13.60 | 9.61 |
| Upside | -4.8% - 72.1% | 21.7% |