The Discounted Cash Flow (DCF) valuation of Phol Dhanya PCL (PHOL.BK) is 4.14 THB. With the latest stock price at 2.78 THB, the upside of Phol Dhanya PCL based on DCF is 49.0%.
Based on the latest price of 2.78 THB and our DCF valuation, Phol Dhanya PCL (PHOL.BK) is a buy. buying PHOL.BK stocks now will result in a potential gain of 49.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.2% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.96 - 7.33 | 4.14 |
| Upside | 6.4% - 163.7% | 49.0% |