The Discounted Cash Flow (DCF) valuation of Sabina PCL (SABINA.BK) is 22.48 THB. With the latest stock price at 18.10 THB, the upside of Sabina PCL based on DCF is 24.2%.
Based on the latest price of 18.10 THB and our DCF valuation, Sabina PCL (SABINA.BK) is a buy. buying SABINA.BK stocks now will result in a potential gain of 24.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.1% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16.36 - 36.88 | 22.48 |
| Upside | -9.6% - 103.8% | 24.2% |