The Discounted Cash Flow (DCF) valuation of Plan B Media PCL (PLANB.BK) is 4.11 THB. With the latest stock price at 3.92 THB, the upside of Plan B Media PCL based on DCF is 4.8%.
Based on the latest price of 3.92 THB and our DCF valuation, Plan B Media PCL (PLANB.BK) is a buy. buying PLANB.BK stocks now will result in a potential gain of 4.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 10.4% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.57 - 9.74 | 4.11 |
| Upside | -34.4% - 148.5% | 4.8% |