The Discounted Cash Flow (DCF) valuation of Nation Broadcasting Corporation PCL (NBC.BK) is (1.02) THB. With the latest stock price at 2.14 THB, the upside of Nation Broadcasting Corporation PCL based on DCF is -147.6%.
Based on the latest price of 2.14 THB and our DCF valuation, Nation Broadcasting Corporation PCL (NBC.BK) is a sell. selling NBC.BK stocks now will result in a potential gain of 147.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 10.1% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2.84) - (0.63) | (1.02) |
| Upside | -232.8% - -129.6% | -147.6% |