The Discounted Cash Flow (DCF) valuation of SCI Electric PCL (SCI.BK) is 2.56 THB. With the latest stock price at 0.98 THB, the upside of SCI Electric PCL based on DCF is 161.1%.
Based on the latest price of 0.98 THB and our DCF valuation, SCI Electric PCL (SCI.BK) is a buy. buying SCI.BK stocks now will result in a potential gain of 161.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.2% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.81 - 4.61 | 2.56 |
| Upside | 84.6% - 370.1% | 161.1% |