The Discounted Cash Flow (DCF) valuation of Oishi Group PCL (OISHI.BK) is 71.53 THB. With the latest stock price at 51.00 THB, the upside of Oishi Group PCL based on DCF is 40.2%.
Based on the latest price of 51.00 THB and our DCF valuation, Oishi Group PCL (OISHI.BK) is a buy. buying OISHI.BK stocks now will result in a potential gain of 40.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.6% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 56.02 - 105.17 | 71.53 |
| Upside | 9.8% - 106.2% | 40.2% |