The Discounted Cash Flow (DCF) valuation of PTT Oil and Retail Business PCL (OR.BK) is 12.29 THB. With the latest stock price at 11.40 THB, the upside of PTT Oil and Retail Business PCL based on DCF is 7.8%.
Based on the latest price of 11.40 THB and our DCF valuation, PTT Oil and Retail Business PCL (OR.BK) is a buy. buying OR.BK stocks now will result in a potential gain of 7.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.4% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9.87 - 17.17 | 12.29 |
| Upside | -13.5% - 50.6% | 7.8% |