The Discounted Cash Flow (DCF) valuation of Rockworth PCL (ROCK.BK) is 21.29 THB. With the latest stock price at 11.30 THB, the upside of Rockworth PCL based on DCF is 88.4%.
Based on the latest price of 11.30 THB and our DCF valuation, Rockworth PCL (ROCK.BK) is a buy. buying ROCK.BK stocks now will result in a potential gain of 88.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 9.1% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 14.55 - 34.00 | 21.29 |
| Upside | 28.8% - 200.9% | 88.4% |