The Discounted Cash Flow (DCF) valuation of Regional Container Lines PCL (RCL.BK) is 147.76 THB. With the latest stock price at 29.00 THB, the upside of Regional Container Lines PCL based on DCF is 409.5%.
Based on the latest price of 29.00 THB and our DCF valuation, Regional Container Lines PCL (RCL.BK) is a buy. buying RCL.BK stocks now will result in a potential gain of 409.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.2% | 8.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 126.33 - 178.81 | 147.76 |
| Upside | 335.6% - 516.6% | 409.5% |