The Discounted Cash Flow (DCF) valuation of Nonthavej Hospital PCL (NTV.BK) is 35.38 THB. With the latest stock price at 26.00 THB, the upside of Nonthavej Hospital PCL based on DCF is 36.1%.
Based on the latest price of 26.00 THB and our DCF valuation, Nonthavej Hospital PCL (NTV.BK) is a buy. buying NTV.BK stocks now will result in a potential gain of 36.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.9% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 30.93 - 41.97 | 35.38 |
| Upside | 19.0% - 61.4% | 36.1% |