The Discounted Cash Flow (DCF) valuation of Ratch Group PCL (RATCH.BK) is 21.06 THB. With the latest stock price at 27.25 THB, the upside of Ratch Group PCL based on DCF is -22.7%.
Based on the latest price of 27.25 THB and our DCF valuation, Ratch Group PCL (RATCH.BK) is a sell. selling RATCH.BK stocks now will result in a potential gain of 22.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 12.7% | 9.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (1.66) - 125.17 | 21.06 |
| Upside | -106.1% - 359.3% | -22.7% |