The Discounted Cash Flow (DCF) valuation of Somboon Advance Technology PCL (SAT.BK) is 21.26 THB. With the latest stock price at 12.00 THB, the upside of Somboon Advance Technology PCL based on DCF is 77.2%.
Based on the latest price of 12.00 THB and our DCF valuation, Somboon Advance Technology PCL (SAT.BK) is a buy. buying SAT.BK stocks now will result in a potential gain of 77.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 11.9% | 9.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 17.72 - 27.84 | 21.26 |
| Upside | 47.7% - 132.0% | 77.2% |