The Discounted Cash Flow (DCF) valuation of Netbay PCL (NETBAY.BK) is 28.45 THB. With the latest stock price at 19.60 THB, the upside of Netbay PCL based on DCF is 45.1%.
Based on the latest price of 19.60 THB and our DCF valuation, Netbay PCL (NETBAY.BK) is a buy. buying NETBAY.BK stocks now will result in a potential gain of 45.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.2% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 20.86 - 46.80 | 28.45 |
| Upside | 6.4% - 138.8% | 45.1% |