The Discounted Cash Flow (DCF) valuation of Sahathai Terminal PCL (PORT.BK) is 1.06 THB. With the latest stock price at 0.78 THB, the upside of Sahathai Terminal PCL based on DCF is 35.3%.
Based on the latest price of 0.78 THB and our DCF valuation, Sahathai Terminal PCL (PORT.BK) is a buy. buying PORT.BK stocks now will result in a potential gain of 35.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 11.8% | 8.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | (0.27) - 4.95 | 1.06 |
| Upside | -135.1% - 534.2% | 35.3% |