The Discounted Cash Flow (DCF) valuation of Newcity (Bangkok) PCL (NC.BK) is 3.28 THB. With the latest stock price at 2.30 THB, the upside of Newcity (Bangkok) PCL based on DCF is 42.8%.
Based on the latest price of 2.30 THB and our DCF valuation, Newcity (Bangkok) PCL (NC.BK) is a buy. buying NC.BK stocks now will result in a potential gain of 42.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 9.8% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.81 - 9.60 | 3.28 |
| Upside | -21.2% - 317.6% | 42.8% |