The Discounted Cash Flow (DCF) valuation of SIS Distribution Thailand PCL (SIS.BK) is 24.37 THB. With the latest stock price at 21.90 THB, the upside of SIS Distribution Thailand PCL based on DCF is 11.3%.
Based on the latest price of 21.90 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 11.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.5% | 8.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 16.29 - 43.41 | 24.37 |
| Upside | -25.6% - 98.2% | 11.3% |