The Discounted Cash Flow (DCF) valuation of Samart Telcoms PCL (SAMTEL.BK) is 5.41 THB. With the latest stock price at 6.15 THB, the upside of Samart Telcoms PCL based on DCF is -12.0%.
Based on the latest price of 6.15 THB and our DCF valuation, Samart Telcoms PCL (SAMTEL.BK) is a sell. selling SAMTEL.BK stocks now will result in a potential gain of 12.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.1% | 7.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3.47 - 14.04 | 5.41 |
| Upside | -43.6% - 128.3% | -12.0% |