The Discounted Cash Flow (DCF) valuation of Royal Ceramic Industry PCL (RCI.BK) is 2.27 THB. With the latest stock price at 2.86 THB, the upside of Royal Ceramic Industry PCL based on DCF is -20.7%.
Based on the latest price of 2.86 THB and our DCF valuation, Royal Ceramic Industry PCL (RCI.BK) is a sell. selling RCI.BK stocks now will result in a potential gain of 20.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.1% | 8.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.80 - 3.16 | 2.27 |
| Upside | -37.0% - 10.6% | -20.7% |