The Discounted Cash Flow (DCF) valuation of Sea Oil PCL (SEAOIL.BK) is 3.65 THB. With the latest stock price at 2.48 THB, the upside of Sea Oil PCL based on DCF is 47.3%.
Based on the latest price of 2.48 THB and our DCF valuation, Sea Oil PCL (SEAOIL.BK) is a buy. buying SEAOIL.BK stocks now will result in a potential gain of 47.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.3% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.18 - 4.68 | 3.65 |
| Upside | 28.2% - 88.7% | 47.3% |