The Discounted Cash Flow (DCF) valuation of Srisawad Corporation PCL (SAWAD.BK) is 54.41 THB. With the latest stock price at 24.20 THB, the upside of Srisawad Corporation PCL based on DCF is 124.8%.
Based on the latest price of 24.20 THB and our DCF valuation, Srisawad Corporation PCL (SAWAD.BK) is a buy. buying SAWAD.BK stocks now will result in a potential gain of 124.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.2% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 38.45 - 79.29 | 54.41 |
| Upside | 58.9% - 227.6% | 124.8% |