The Discounted Cash Flow (DCF) valuation of Sabina PCL (SABINA.BK) is 19.04 THB. With the latest stock price at 15.80 THB, the upside of Sabina PCL based on DCF is 20.5%.
Based on the latest price of 15.80 THB and our DCF valuation, Sabina PCL (SABINA.BK) is a buy. buying SABINA.BK stocks now will result in a potential gain of 20.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.9% | 7.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 15.66 - 24.42 | 19.04 |
| Upside | -0.9% - 54.5% | 20.5% |