The Discounted Cash Flow (DCF) valuation of Plan B Media PCL (PLANB.BK) is 3.93 THB. With the latest stock price at 5.10 THB, the upside of Plan B Media PCL based on DCF is -22.9%.
Based on the latest price of 5.10 THB and our DCF valuation, Plan B Media PCL (PLANB.BK) is a sell. selling PLANB.BK stocks now will result in a potential gain of 22.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.8% | 7.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2.15 - 12.27 | 3.93 |
| Upside | -57.9% - 140.5% | -22.9% |