The Discounted Cash Flow (DCF) valuation of Northeast Rubber PCL (NER.BK) is 5.77 THB. With the latest stock price at 4.24 THB, the upside of Northeast Rubber PCL based on DCF is 36.1%.
Based on the latest price of 4.24 THB and our DCF valuation, Northeast Rubber PCL (NER.BK) is a buy. buying NER.BK stocks now will result in a potential gain of 36.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.7% | 6.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 3.36 - 10.16 | 5.77 |
| Upside | -20.7% - 139.5% | 36.1% |