The Discounted Cash Flow (DCF) valuation of SIS Distribution Thailand PCL (SIS.BK) is 30.53 THB. With the latest stock price at 22.50 THB, the upside of SIS Distribution Thailand PCL based on DCF is 35.7%.
Based on the latest price of 22.50 THB and our DCF valuation, SIS Distribution Thailand PCL (SIS.BK) is a buy. buying SIS.BK stocks now will result in a potential gain of 35.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.4% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 24.27 - 41.01 | 30.53 |
| Upside | 7.9% - 82.3% | 35.7% |