The Discounted Cash Flow (DCF) valuation of Nation Multimedia Group PCL (NMG.BK) is (0.06) THB. With the latest stock price at 0.26 THB, the upside of Nation Multimedia Group PCL based on DCF is -122.7%.
Based on the latest price of 0.26 THB and our DCF valuation, Nation Multimedia Group PCL (NMG.BK) is a sell. selling NMG.BK stocks now will result in a potential gain of 122.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.3% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.08) - 0.03 | (0.06) |
| Upside | -132.5% - -86.8% | -122.7% |