The Discounted Cash Flow (DCF) valuation of Polyplex Thailand PCL (PTL.BK) is 14.22 THB. With the latest stock price at 9.95 THB, the upside of Polyplex Thailand PCL based on DCF is 42.9%.
Based on the latest price of 9.95 THB and our DCF valuation, Polyplex Thailand PCL (PTL.BK) is a buy. buying PTL.BK stocks now will result in a potential gain of 42.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.6% | 6.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 11.53 - 18.48 | 14.22 |
| Upside | 15.9% - 85.7% | 42.9% |