The Discounted Cash Flow (DCF) valuation of Namyong Terminal PCL (NYT.BK) is 3.69 THB. With the latest stock price at 2.98 THB, the upside of Namyong Terminal PCL based on DCF is 23.7%.
Based on the latest price of 2.98 THB and our DCF valuation, Namyong Terminal PCL (NYT.BK) is a buy. buying NYT.BK stocks now will result in a potential gain of 23.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 9.3% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2.23 - 6.99 | 3.69 |
| Upside | -25.1% - 134.4% | 23.7% |