The Discounted Cash Flow (DCF) valuation of NEP Realty and Industry PCL (NEP.BK) is (0.36) THB. With the latest stock price at 0.21 THB, the upside of NEP Realty and Industry PCL based on DCF is -272.4%.
Based on the latest price of 0.21 THB and our DCF valuation, NEP Realty and Industry PCL (NEP.BK) is a sell. selling NEP.BK stocks now will result in a potential gain of 272.4%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.3% | 6.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2.44) - (0.20) | (0.36) |
| Upside | -1261.8% - -196.3% | -272.4% |