The Discounted Cash Flow (DCF) valuation of OHTL PCL (OHTL.BK) is 400.40 THB. With the latest stock price at 312.00 THB, the upside of OHTL PCL based on DCF is 28.3%.
Based on the latest price of 312.00 THB and our DCF valuation, OHTL PCL (OHTL.BK) is a buy. buying OHTL.BK stocks now will result in a potential gain of 28.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.3% | 6.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 295.38 - 576.08 | 400.40 |
| Upside | -5.3% - 84.6% | 28.3% |