The Discounted Cash Flow (DCF) valuation of Nonthavej Hospital PCL (NTV.BK) is 36.28 THB. With the latest stock price at 25.00 THB, the upside of Nonthavej Hospital PCL based on DCF is 45.1%.
Based on the latest price of 25.00 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 45.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.5% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 31.69 - 43.10 | 36.28 |
| Upside | 26.8% - 72.4% | 45.1% |