The Discounted Cash Flow (DCF) valuation of Sabina PCL (SABINA.BK) is 19.04 THB. With the latest stock price at 16.10 THB, the upside of Sabina PCL based on DCF is 18.2%.
Based on the latest price of 16.10 THB and our DCF valuation, Sabina PCL (SABINA.BK) is a buy. buying SABINA.BK stocks now will result in a potential gain of 18.2%.
| 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 | -2.7% - 51.7% | 18.2% |