The Discounted Cash Flow (DCF) valuation of Srisawad Corporation PCL (SAWAD.BK) is 44.28 THB. With the latest stock price at 22.40 THB, the upside of Srisawad Corporation PCL based on DCF is 97.7%.
Based on the latest price of 22.40 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 97.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.4% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 33.45 - 59.84 | 44.28 |
| Upside | 49.3% - 167.2% | 97.7% |