The Discounted Cash Flow (DCF) valuation of Rayong Wire Industries PCL (RWI.BK) is 0.90 THB. With the latest stock price at 0.21 THB, the upside of Rayong Wire Industries PCL based on DCF is 329.0%.
Based on the latest price of 0.21 THB and our DCF valuation, Rayong Wire Industries PCL (RWI.BK) is a buy. buying RWI.BK stocks now will result in a potential gain of 329.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.5% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.69 - 1.58 | 0.90 |
| Upside | 230.4% - 651.3% | 329.0% |