The Discounted Cash Flow (DCF) valuation of Sea Oil PCL (SEAOIL.BK) is 2.23 THB. With the latest stock price at 2.42 THB, the upside of Sea Oil PCL based on DCF is -7.9%.
Based on the latest price of 2.42 THB and our DCF valuation, Sea Oil PCL (SEAOIL.BK) is a sell. selling SEAOIL.BK stocks now will result in a potential gain of 7.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.2% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.93 - 2.86 | 2.23 |
| Upside | -20.1% - 18.0% | -7.9% |